As of 2025-09-10, the Intrinsic Value of Vonage Holdings Corp (VG) is 51.04 USD. This VG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 13.29 USD, the upside of Vonage Holdings Corp is 284.10%.
The range of the Intrinsic Value is 20.45 - 480.10 USD
Based on its market price of 13.29 USD and our intrinsic valuation, Vonage Holdings Corp (VG) is undervalued by 284.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (61.51) - (18.38) | (21.26) | -259.9% |
| DCF (Growth 10y) | 20.45 - 480.10 | 51.04 | 284.1% |
| DCF (EBITDA 5y) | 144.68 - 183.76 | 157.93 | 1088.3% |
| DCF (EBITDA 10y) | 175.77 - 236.18 | 197.60 | 1386.9% |
| Fair Value | 16.91 - 16.91 | 16.91 | 27.22% |
| P/E | 14.22 - 72.13 | 40.08 | 201.6% |
| EV/EBITDA | 13.54 - 134.02 | 59.36 | 346.6% |
| EPV | (36.37) - (42.52) | (39.45) | -396.8% |
| DDM - Stable | 8.14 - 52.32 | 30.23 | 127.5% |
| DDM - Multi | 41.02 - 207.82 | 68.83 | 417.9% |
| Market Cap (mil) | 32,267.46 |
| Beta | 1.28 |
| Outstanding shares (mil) | 2,427.95 |
| Enterprise Value (mil) | 60,251.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.47% |
| Cost of Debt | 4.93% |
| WACC | 5.87% |