As of 2024-07-27, the Intrinsic Value of Startek Inc (SRT) is
2.41 USD. This Startek valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.42 USD, the upside of Startek Inc is
%.
The range of the Intrinsic Value is 1.40 - 4.88 USD
Startek Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.40 - 4.88 |
2.41 |
-45.5% |
| DCF (Growth 10y) |
2.19 - 6.57 |
3.47 |
-21.4% |
| DCF (EBITDA 5y) |
3.55 - 5.77 |
4.49 |
1.6% |
| DCF (EBITDA 10y) |
3.53 - 6.69 |
4.81 |
8.9% |
| Fair Value |
-2.66 - -2.66 |
-2.66 |
-160.28% |
| P/E |
(4.90) - 3.85 |
(2.11) |
-147.8% |
| EV/EBITDA |
2.91 - 4.09 |
3.32 |
-25.0% |
| EPV |
3.93 - 7.26 |
5.59 |
26.5% |
| DDM - Stable |
(3.19) - (7.65) |
(5.42) |
-222.6% |
| DDM - Multi |
3.56 - 6.79 |
4.69 |
6.1% |
Startek Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
178.35 |
| Beta |
0.59 |
| Outstanding shares (mil) |
40.35 |
| Enterprise Value (mil) |
219.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.98% |
| Cost of Debt |
14.66% |
| WACC |
10.86% |