SolarWinds Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of SolarWinds Corp (SWI) is
15.85 USD. This SolarWinds valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.73 USD, the upside of SolarWinds Corp is
7.60%.
The range of the Intrinsic Value is 7.60 - 57.22 USD
15.85 USD
Intrinsic Value
SolarWinds Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.60 - 57.22 |
15.85 |
7.6% |
| DCF (Growth 10y) |
7.99 - 52.99 |
15.56 |
5.6% |
| DCF (EBITDA 5y) |
17.04 - 31.32 |
23.79 |
61.5% |
| DCF (EBITDA 10y) |
14.94 - 30.50 |
21.86 |
48.4% |
| Fair Value |
1.13 - 1.13 |
1.13 |
-92.31% |
| P/E |
6.52 - 10.77 |
8.68 |
-41.1% |
| EV/EBITDA |
21.14 - 49.48 |
32.02 |
117.4% |
| EPV |
8.59 - 16.38 |
12.49 |
-15.2% |
| DDM - Stable |
1.92 - 7.73 |
4.83 |
-67.2% |
| DDM - Multi |
3.79 - 8.35 |
4.92 |
-66.6% |
SolarWinds Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,512.50 |
| Beta |
0.80 |
| Outstanding shares (mil) |
170.57 |
| Enterprise Value (mil) |
3,524.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.45% |
| Cost of Debt |
7.05% |
| WACC |
8.05% |