As of 2024-12-15, the Intrinsic Value of Stamps.Com Inc (STMP) is
314.92 USD. This STMP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 329.61 USD, the upside of Stamps.Com Inc is
-4.50%.
The range of the Intrinsic Value is 228.52 - 553.93 USD
314.92 USD
Intrinsic Value
STMP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
228.52 - 553.93 |
314.92 |
-4.5% |
| DCF (Growth 10y) |
287.99 - 678.36 |
392.44 |
19.1% |
| DCF (EBITDA 5y) |
333.84 - 445.01 |
395.38 |
20.0% |
| DCF (EBITDA 10y) |
386.46 - 547.42 |
469.01 |
42.3% |
| Fair Value |
50.89 - 50.89 |
50.89 |
-84.56% |
| P/E |
135.13 - 329.56 |
240.56 |
-27.0% |
| EV/EBITDA |
267.31 - 338.29 |
309.10 |
-6.2% |
| EPV |
131.41 - 167.52 |
149.47 |
-54.7% |
| DDM - Stable |
63.98 - 227.70 |
145.84 |
-55.8% |
| DDM - Multi |
159.72 - 446.33 |
235.79 |
-28.5% |
STMP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,122.74 |
| Beta |
0.46 |
| Outstanding shares (mil) |
18.58 |
| Enterprise Value (mil) |
5,589.59 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.27% |
| Cost of Debt |
4.25% |
| WACC |
8.26% |