As of 2024-12-12, the Intrinsic Value of Upwork Inc (UPWK) is
23.95 USD. This Upwork valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.30 USD, the upside of Upwork Inc is
38.40%.
The range of the Intrinsic Value is 12.75 - 216.16 USD
23.95 USD
Intrinsic Value
Upwork Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.75 - 216.16 |
23.95 |
38.4% |
| DCF (Growth 10y) |
19.80 - 323.05 |
36.58 |
111.4% |
| DCF (EBITDA 5y) |
13.81 - 17.45 |
15.26 |
-11.8% |
| DCF (EBITDA 10y) |
19.48 - 27.20 |
22.65 |
30.9% |
| Fair Value |
3.21 - 3.21 |
3.21 |
-81.45% |
| P/E |
10.90 - 19.43 |
15.40 |
-11.0% |
| EV/EBITDA |
7.84 - 10.38 |
8.75 |
-49.4% |
| EPV |
(5.15) - (7.86) |
(6.51) |
-137.6% |
| DDM - Stable |
7.43 - 110.01 |
58.72 |
239.4% |
| DDM - Multi |
11.56 - 136.19 |
21.51 |
24.3% |
Upwork Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,312.49 |
| Beta |
1.24 |
| Outstanding shares (mil) |
133.67 |
| Enterprise Value (mil) |
2,381.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.29% |
| Cost of Debt |
4.25% |
| WACC |
6.87% |