As of 2024-12-13, the Intrinsic Value of SS&C Technologies Holdings Inc (SSNC) is
83.09 USD. This SSNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.90 USD, the upside of SS&C Technologies Holdings Inc is
8.00%.
The range of the Intrinsic Value is 50.80 - 170.61 USD
83.09 USD
Intrinsic Value
SSNC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.80 - 170.61 |
83.09 |
8.0% |
| DCF (Growth 10y) |
59.68 - 178.48 |
91.97 |
19.6% |
| DCF (EBITDA 5y) |
60.23 - 81.60 |
69.08 |
-10.2% |
| DCF (EBITDA 10y) |
67.19 - 96.40 |
79.52 |
3.4% |
| Fair Value |
71.33 - 71.33 |
71.33 |
-7.24% |
| P/E |
56.55 - 76.28 |
71.19 |
-7.4% |
| EV/EBITDA |
61.70 - 89.87 |
77.13 |
0.3% |
| EPV |
48.08 - 79.90 |
63.99 |
-16.8% |
| DDM - Stable |
25.42 - 78.22 |
51.82 |
-32.6% |
| DDM - Multi |
40.14 - 93.48 |
55.87 |
-27.3% |
SSNC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,047.36 |
| Beta |
0.82 |
| Outstanding shares (mil) |
247.69 |
| Enterprise Value (mil) |
25,555.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
5.73% |
| WACC |
6.74% |