As of 2025-06-19, the Intrinsic Value of Victory Capital Holdings Inc (VCTR) is 96.78 USD. This VCTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.67 USD, the upside of Victory Capital Holdings Inc is 54.40%.
The range of the Intrinsic Value is 81.85 - 118.08 USD
Based on its market price of 62.67 USD and our intrinsic valuation, Victory Capital Holdings Inc (VCTR) is undervalued by 54.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.85 - 118.08 | 96.78 | 54.4% |
| DCF (Growth 10y) | 106.08 - 150.72 | 124.55 | 98.7% |
| DCF (EBITDA 5y) | 160.61 - 215.18 | 177.39 | 183.1% |
| DCF (EBITDA 10y) | 174.07 - 242.93 | 197.51 | 215.2% |
| Fair Value | 109.68 - 109.68 | 109.68 | 75.01% |
| P/E | 66.77 - 101.22 | 82.16 | 31.1% |
| EV/EBITDA | 115.93 - 195.77 | 139.43 | 122.5% |
| EPV | 38.27 - 51.01 | 44.64 | -28.8% |
| DDM - Stable | 26.02 - 47.89 | 36.95 | -41.0% |
| DDM - Multi | 52.51 - 75.29 | 61.87 | -1.3% |
| Market Cap (mil) | 4,213.93 |
| Beta | 1.36 |
| Outstanding shares (mil) | 67.24 |
| Enterprise Value (mil) | 5,003.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.52% |
| Cost of Debt | 5.03% |
| WACC | 9.27% |