As of 2024-12-14, the Intrinsic Value of SPS Commerce Inc (SPSC) is
110.74 USD. This SPSC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.38 USD, the upside of SPS Commerce Inc is
-42.40%.
The range of the Intrinsic Value is 61.56 - 1,239.30 USD
110.74 USD
Intrinsic Value
SPSC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.56 - 1,239.30 |
110.74 |
-42.4% |
| DCF (Growth 10y) |
97.93 - 2,045.96 |
179.57 |
-6.7% |
| DCF (EBITDA 5y) |
83.74 - 157.75 |
118.22 |
-38.5% |
| DCF (EBITDA 10y) |
123.55 - 259.00 |
182.48 |
-5.1% |
| Fair Value |
48.95 - 48.95 |
48.95 |
-74.56% |
| P/E |
70.71 - 150.29 |
104.41 |
-45.7% |
| EV/EBITDA |
65.98 - 132.47 |
90.90 |
-52.7% |
| EPV |
26.95 - 42.17 |
34.56 |
-82.0% |
| DDM - Stable |
13.88 - 143.00 |
78.44 |
-59.2% |
| DDM - Multi |
28.68 - 250.90 |
53.18 |
-72.4% |
SPSC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,227.72 |
| Beta |
1.68 |
| Outstanding shares (mil) |
37.57 |
| Enterprise Value (mil) |
7,028.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.87% |
| Cost of Debt |
5.00% |
| WACC |
6.94% |