SPSC
SPS Commerce Inc
Price:  
202.24 
USD
Volume:  
346,456.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPSC Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of SPS Commerce Inc (SPSC) is 88.45 USD. This SPSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.24 USD, the upside of SPS Commerce Inc is %.

The range of the Intrinsic Value is 58.93 - 206.64 USD

202.24 USD
Stock Price
88.45 USD
Intrinsic Value
Intrinsic Value Details

SPSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.93 - 206.64 88.45 -56.3%
DCF (Growth 10y) 95.70 - 345.30 145.80 -27.9%
DCF (EBITDA 5y) 52.11 - 114.57 68.54 -66.1%
DCF (EBITDA 10y) 83.54 - 188.88 111.77 -44.7%
Fair Value 43.34 - 43.34 43.34 -78.57%
P/E 35.86 - 112.43 70.77 -65.0%
EV/EBITDA 34.68 - 110.94 56.98 -71.8%
EPV 27.67 - 35.90 31.78 -84.3%
DDM - Stable 11.71 - 42.42 27.07 -86.6%
DDM - Multi 25.61 - 77.21 39.07 -80.7%

SPSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,488.95
Beta 1.52
Outstanding shares (mil) 37.03
Enterprise Value (mil) 7,254.31
Market risk premium 4.60%
Cost of Equity 11.49%
Cost of Debt 5.00%
WACC 7.75%