As of 2024-07-27, the Intrinsic Value of Value Line Inc (VALU) is
10.57 USD. This VALU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.71 USD, the upside of Value Line Inc is
%.
The range of the Intrinsic Value is 8.40 - 14.47 USD
10.57 USD
Intrinsic Value
VALU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.40 - 14.47 |
10.57 |
-78.7% |
| DCF (Growth 10y) |
9.63 - 16.23 |
12.00 |
-75.9% |
| DCF (EBITDA 5y) |
15.45 - 20.99 |
18.40 |
-63.0% |
| DCF (EBITDA 10y) |
15.37 - 22.09 |
18.72 |
-62.3% |
| Fair Value |
15.46 - 15.46 |
15.46 |
-68.89% |
| P/E |
38.68 - 53.66 |
46.16 |
-7.1% |
| EV/EBITDA |
15.37 - 22.61 |
19.27 |
-61.2% |
| EPV |
11.84 - 17.12 |
14.48 |
-70.9% |
| DDM - Stable |
11.88 - 30.89 |
21.38 |
-57.0% |
| DDM - Multi |
14.69 - 29.47 |
19.57 |
-60.6% |
VALU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
468.27 |
| Beta |
0.43 |
| Outstanding shares (mil) |
9.42 |
| Enterprise Value (mil) |
467.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.04% |
| Cost of Debt |
5.00% |
| WACC |
6.41% |