As of 2025-06-26, the Intrinsic Value of Vertex Inc (VERX) is 1.25 USD. This VERX valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 33.45 USD, the upside of Vertex Inc is -96.30%.
The range of the Intrinsic Value is 0.55 - 3.31 USD
Based on its market price of 33.45 USD and our intrinsic valuation, Vertex Inc (VERX) is overvalued by 96.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.96) - (1.12) | (1.33) | -104.0% |
| DCF (Growth 10y) | 0.55 - 3.31 | 1.25 | -96.3% |
| DCF (EBITDA 5y) | 10.06 - 31.18 | 17.25 | -48.4% |
| DCF (EBITDA 10y) | 11.42 - 38.79 | 20.47 | -38.8% |
| Fair Value | -1.40 - -1.40 | -1.40 | -104.18% |
| P/E | (5.59) - 1.70 | (2.43) | -107.3% |
| EV/EBITDA | 7.19 - 22.68 | 12.38 | -63.0% |
| EPV | (0.71) - (0.81) | (0.76) | -102.3% |
| DDM - Stable | (2.74) - (9.88) | (6.31) | -118.9% |
| DDM - Multi | 2.63 - 7.50 | 3.91 | -88.3% |
| Market Cap (mil) | 5,301.49 |
| Beta | 0.98 |
| Outstanding shares (mil) | 158.49 |
| Enterprise Value (mil) | 5,366.96 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.84% |
| Cost of Debt | 5.00% |
| WACC | 8.49% |