As of 2024-12-14, the Intrinsic Value of StepStone Group Inc (STEP) is
69.05 USD. This STEP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.95 USD, the upside of StepStone Group Inc is
11.50%.
The range of the Intrinsic Value is 49.04 - 122.99 USD
69.05 USD
Intrinsic Value
STEP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.04 - 122.99 |
69.05 |
11.5% |
| DCF (Growth 10y) |
87.87 - 223.34 |
124.68 |
101.3% |
| DCF (EBITDA 5y) |
59.44 - 89.28 |
65.04 |
5.0% |
| DCF (EBITDA 10y) |
105.54 - 169.94 |
120.68 |
94.8% |
| Fair Value |
9.02 - 9.02 |
9.02 |
-85.44% |
| P/E |
5.85 - 34.22 |
19.10 |
-69.2% |
| EV/EBITDA |
36.84 - 62.46 |
42.06 |
-32.1% |
| EPV |
42.36 - 56.54 |
49.45 |
-20.2% |
| DDM - Stable |
3.40 - 11.69 |
7.54 |
-87.8% |
| DDM - Multi |
42.16 - 99.18 |
57.76 |
-6.8% |
STEP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,134.16 |
| Beta |
1.13 |
| Outstanding shares (mil) |
115.16 |
| Enterprise Value (mil) |
7,081.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.11% |
| Cost of Debt |
4.48% |
| WACC |
9.01% |