As of 2024-12-13, the Intrinsic Value of TTEC Holdings Inc (TTEC) is
38.30 USD. This TTEC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.28 USD, the upside of TTEC Holdings Inc is
625.30%.
The range of the Intrinsic Value is 13.97 - 229.41 USD
38.30 USD
Intrinsic Value
TTEC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.97 - 229.41 |
38.30 |
625.3% |
| DCF (Growth 10y) |
19.67 - 261.08 |
47.30 |
795.8% |
| DCF (EBITDA 5y) |
19.13 - 39.60 |
28.16 |
433.4% |
| DCF (EBITDA 10y) |
22.98 - 60.27 |
37.87 |
617.2% |
| Fair Value |
-96.96 - -96.96 |
-96.96 |
-1,936.33% |
| P/E |
(64.86) - 16.11 |
(32.78) |
-720.8% |
| EV/EBITDA |
4.87 - 25.75 |
11.90 |
125.4% |
| EPV |
20.84 - 94.87 |
57.85 |
995.7% |
| DDM - Stable |
(31.92) - (116.64) |
(74.28) |
-1506.9% |
| DDM - Multi |
12.22 - 38.14 |
18.91 |
258.1% |
TTEC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
252.01 |
| Beta |
0.24 |
| Outstanding shares (mil) |
47.73 |
| Enterprise Value (mil) |
1,180.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.34% |
| Cost of Debt |
10.14% |
| WACC |
8.63% |