As of 2025-05-16, the Intrinsic Value of SilverSun Technologies Inc (SSNT) is 3.48 USD. This SSNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.31 USD, the upside of SilverSun Technologies Inc is -78.6%.

The range of the Intrinsic Value is 2.58 - 5.8 USD.

Is SSNT undervalued or overvalued?

Based on its market price of 16.31 USD and our intrinsic valuation, SilverSun Technologies Inc (SSNT) is overvalued by 78.6%.

16.31 USD

Stock Price

3.48 USD

Intrinsic Value

Intrinsic Value Details

SSNT Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	2.58 - 5.8	3.48	-78.6%
DCF (Growth Exit 10Y)	3.82 - 8.57	5.16	-68.3%
DCF (EBITDA Exit 5Y)	2.63 - 3.09	2.84	-82.6%
DCF (EBITDA Exit 10Y)	3.69 - 4.6	4.10	-74.8%
Peter Lynch Fair Value	-0.84 - -0.84	-0.84	-105.13%
P/E Multiples	(4.09) - (4.42)	(3.96)	-124.3%
EV/EBITDA Multiples	1.22 - 1.35	1.28	-92.2%
Earnings Power Value	4.39 - 5.77	5.08	-68.9%
Dividend Discount Model - Multi Stages	1.71 - 4.4	2.47	-84.9%

SSNT Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Fortinet Inc	50.72 - 202.73	78.53	-23.4%
VMware Inc	68.92 - 408.07	119.18	-16.4%
NortonLifeLock Inc	14.43 - 57.35	25.97	19.9%
Qualys Inc	84.63 - 317.15	128.98	-5.1%
Progress Software Corp	31.01 - 265.43	69.83	11.5%
Teradata Corp	18.16 - 71	29.09	25.8%
OneSpan Inc	19.6 - 28.79	23.14	42.9%
Absolute Software Corp	(1.16) - 36.96	2.59	-83.0%
Xperi Holding Corp	12.43 - 39.67	18.11	118.5%
Quorum Information Technologies Inc	0.88 - 1.96	1.21	31.9%

SSNT Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	104
Beta	-0.01
Outstanding shares (mil)	6
Enterprise Value (mil)	100

Market risk premium	5.1%
Cost of Equity	6.7%
Cost of Debt	5.5%
WACC	6.6%