SPSC
SPS Commerce Inc
Price:  
185.16 
USD
Volume:  
350,091.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPSC Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of SPS Commerce Inc (SPSC) is 91.24 USD. This SPSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 185.16 USD, the upside of SPS Commerce Inc is %.

The range of the Intrinsic Value is 63.25 - 181.70 USD

185.16 USD
Stock Price
91.24 USD
Intrinsic Value
Intrinsic Value Details

SPSC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.25 - 181.70 91.24 -50.7%
DCF (Growth 10y) 101.29 - 293.61 146.92 -20.7%
DCF (EBITDA 5y) 55.83 - 102.20 68.24 -63.1%
DCF (EBITDA 10y) 88.07 - 163.65 109.05 -41.1%
Fair Value 42.01 - 42.01 42.01 -77.31%
P/E 112.58 - 162.13 138.39 -25.3%
EV/EBITDA 31.11 - 164.98 68.48 -63.0%
EPV 28.57 - 34.80 31.69 -82.9%
DDM - Stable 12.30 - 36.90 24.60 -86.7%
DDM - Multi 28.04 - 68.72 40.22 -78.3%

SPSC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,795.37
Beta 1.45
Outstanding shares (mil) 36.70
Enterprise Value (mil) 6,576.29
Market risk premium 4.60%
Cost of Equity 11.29%
Cost of Debt 5.00%
WACC 7.65%