As of 2025-07-12, the Intrinsic Value of Vonage Holdings Corp (VG) is 37.56 USD. This VG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 17.88 USD, the upside of Vonage Holdings Corp is 110.10%.
The range of the Intrinsic Value is 13.08 - 416.51 USD
Based on its market price of 17.88 USD and our intrinsic valuation, Vonage Holdings Corp (VG) is undervalued by 110.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.93) - 49.00 | (7.31) | -140.9% |
| DCF (Growth 10y) | 13.08 - 416.51 | 37.56 | 110.1% |
| DCF (EBITDA 5y) | 156.18 - 204.70 | 178.88 | 900.5% |
| DCF (EBITDA 10y) | 186.03 - 262.44 | 221.05 | 1136.3% |
| Fair Value | 12.07 - 12.07 | 12.07 | -32.51% |
| P/E | 12.31 - 101.39 | 52.41 | 193.1% |
| EV/EBITDA | 7.52 - 151.53 | 61.66 | 244.8% |
| EPV | (34.31) - (41.65) | (37.98) | -312.4% |
| DDM - Stable | 5.56 - 42.13 | 23.84 | 33.4% |
| DDM - Multi | 36.62 - 221.79 | 63.46 | 254.9% |
| Market Cap (mil) | 43,267.10 |
| Beta | 1.67 |
| Outstanding shares (mil) | 2,419.86 |
| Enterprise Value (mil) | 69,246.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.56% |
| Cost of Debt | 4.93% |
| WACC | 6.07% |