As of 2024-12-13, the Intrinsic Value of Veeva Systems Inc (VEEV) is
185.01 USD. This VEEV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 232.48 USD, the upside of Veeva Systems Inc is
-20.40%.
The range of the Intrinsic Value is 103.49 - 1,649.22 USD
185.01 USD
Intrinsic Value
VEEV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.49 - 1,649.22 |
185.01 |
-20.4% |
| DCF (Growth 10y) |
147.41 - 2,307.25 |
261.84 |
12.6% |
| DCF (EBITDA 5y) |
104.18 - 147.72 |
114.48 |
-50.8% |
| DCF (EBITDA 10y) |
135.01 - 201.42 |
153.50 |
-34.0% |
| Fair Value |
69.61 - 69.61 |
69.61 |
-70.06% |
| P/E |
218.25 - 232.04 |
227.62 |
-2.1% |
| EV/EBITDA |
72.73 - 134.99 |
96.26 |
-58.6% |
| EPV |
45.74 - 63.01 |
54.37 |
-76.6% |
| DDM - Stable |
36.30 - 541.39 |
288.84 |
24.2% |
| DDM - Multi |
69.44 - 852.68 |
131.45 |
-43.5% |
VEEV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37,645.49 |
| Beta |
1.41 |
| Outstanding shares (mil) |
161.93 |
| Enterprise Value (mil) |
36,479.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.00% |
| WACC |
6.33% |