SPSC
SPS Commerce Inc
Price:  
107.20 
USD
Volume:  
308,093.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPSC Intrinsic Value

23.60 %
Upside

What is the intrinsic value of SPSC?

As of 2025-09-18, the Intrinsic Value of SPS Commerce Inc (SPSC) is 132.54 USD. This SPSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.20 USD, the upside of SPS Commerce Inc is 23.60%.

The range of the Intrinsic Value is 72.50 - 1,343.03 USD

Is SPSC undervalued or overvalued?

Based on its market price of 107.20 USD and our intrinsic valuation, SPS Commerce Inc (SPSC) is undervalued by 23.60%.

107.20 USD
Stock Price
132.54 USD
Intrinsic Value
Intrinsic Value Details

SPSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.50 - 1,343.03 132.54 23.6%
DCF (Growth 10y) 104.00 - 1,891.09 188.88 76.2%
DCF (EBITDA 5y) 48.11 - 117.67 78.48 -26.8%
DCF (EBITDA 10y) 71.64 - 171.49 113.03 5.4%
Fair Value 40.78 - 40.78 40.78 -61.96%
P/E 93.21 - 127.48 109.44 2.1%
EV/EBITDA 35.66 - 128.46 76.90 -28.3%
EPV 30.68 - 46.19 38.43 -64.1%
DDM - Stable 16.61 - 138.18 77.39 -27.8%
DDM - Multi 35.55 - 248.29 63.90 -40.4%

SPSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,063.95
Beta 1.21
Outstanding shares (mil) 37.91
Enterprise Value (mil) 3,956.35
Market risk premium 4.60%
Cost of Equity 9.28%
Cost of Debt 5.00%
WACC 6.61%