As of 2024-12-12, the Intrinsic Value of Sapiens International Corporation NV (SPNS) is
36.45 USD. This SPNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.47 USD, the upside of Sapiens International Corporation NV is
28.00%.
The range of the Intrinsic Value is 27.29 - 57.55 USD
36.45 USD
Intrinsic Value
SPNS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.29 - 57.55 |
36.45 |
28.0% |
| DCF (Growth 10y) |
37.48 - 77.90 |
49.81 |
75.0% |
| DCF (EBITDA 5y) |
26.81 - 36.17 |
31.26 |
9.8% |
| DCF (EBITDA 10y) |
36.38 - 51.47 |
43.25 |
51.9% |
| Fair Value |
31.97 - 31.97 |
31.97 |
12.30% |
| P/E |
25.17 - 31.36 |
27.00 |
-5.2% |
| EV/EBITDA |
18.45 - 29.69 |
24.95 |
-12.4% |
| EPV |
13.07 - 17.25 |
15.16 |
-46.8% |
| DDM - Stable |
10.04 - 29.38 |
19.71 |
-30.8% |
| DDM - Multi |
21.80 - 48.17 |
29.87 |
4.9% |
SPNS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,586.92 |
| Beta |
1.72 |
| Outstanding shares (mil) |
55.74 |
| Enterprise Value (mil) |
1,480.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.42% |
| Cost of Debt |
4.25% |
| WACC |
9.20% |