As of 2024-12-12, the Intrinsic Value of Square Inc (SQ) is
98.88 USD. This Square valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.19 USD, the upside of Square Inc is
0.70%.
The range of the Intrinsic Value is 66.04 - 200.36 USD
98.88 USD
Intrinsic Value
Square Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.04 - 200.36 |
98.88 |
0.7% |
| DCF (Growth 10y) |
168.46 - 525.86 |
256.03 |
160.8% |
| DCF (EBITDA 5y) |
62.53 - 82.32 |
69.37 |
-29.3% |
| DCF (EBITDA 10y) |
136.50 - 195.32 |
158.76 |
61.7% |
| Fair Value |
45.54 - 45.54 |
45.54 |
-53.62% |
| P/E |
24.38 - 44.08 |
34.33 |
-65.0% |
| EV/EBITDA |
19.41 - 34.46 |
25.70 |
-73.8% |
| EPV |
7.61 - 10.24 |
8.93 |
-90.9% |
| DDM - Stable |
15.30 - 58.53 |
36.92 |
-62.4% |
| DDM - Multi |
77.69 - 236.50 |
117.64 |
19.8% |
Square Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
60,859.14 |
| Beta |
1.52 |
| Outstanding shares (mil) |
619.81 |
| Enterprise Value (mil) |
59,627.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.07% |
| Cost of Debt |
4.25% |
| WACC |
8.65% |