STEM
Stem Inc
Price:  
0.42 
USD
Volume:  
3,663,882.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STEM Intrinsic Value

-65,642.70 %
Upside

Is STEM undervalued or overvalued?

As of 2025-03-22, the Intrinsic Value of Stem Inc (STEM) is (275.28) USD. This STEM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.42 USD, the upside of Stem Inc is -65,642.70%. This means that STEM is overvalued by 65,642.70%.

The range of the Intrinsic Value is (347.93) - (230.19) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.42 USD
Stock Price
(275.28) USD
Intrinsic Value
Intrinsic Value Details

STEM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (347.93) - (230.19) (275.28) -65642.7%
DCF (Growth 10y) (230.75) - (323.68) (266.67) -63593.3%
DCF (EBITDA 5y) (201.00) - (220.71) (1,234.50) -123450.0%
DCF (EBITDA 10y) (212.88) - (236.48) (1,234.50) -123450.0%
Fair Value -26.01 - -26.01 -26.01 -6,293.62%
P/E (79.39) - (72.84) (81.03) -19393.1%
EV/EBITDA (18.76) - (18.22) (18.08) -4403.6%
EPV (13.19) - (14.34) (13.76) -3376.5%
DDM - Stable (8.82) - (16.08) (12.45) -3064.2%
DDM - Multi (18.37) - (29.10) (22.73) -5511.5%

STEM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 68.94
Beta 2.45
Outstanding shares (mil) 164.15
Enterprise Value (mil) 596.71
Market risk premium 4.60%
Cost of Equity 39.20%
Cost of Debt 7.00%
WACC 10.73%