As of 2025-10-27, the Intrinsic Value of Vonage Holdings Corp (VG) is 53.96 USD. This VG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.49 USD, the upside of Vonage Holdings Corp is 468.60%.
The range of the Intrinsic Value is 22.29 - 479.17 USD
Based on its market price of 9.49 USD and our intrinsic valuation, Vonage Holdings Corp (VG) is undervalued by 468.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (61.47) - (18.54) | (21.52) | -326.8% |
| DCF (Growth 10y) | 22.29 - 479.17 | 53.96 | 468.6% |
| DCF (EBITDA 5y) | 140.60 - 188.91 | 162.41 | 1611.4% |
| DCF (EBITDA 10y) | 172.36 - 242.25 | 203.63 | 2045.7% |
| Fair Value | 16.91 - 16.91 | 16.91 | 78.16% |
| P/E | 13.15 - 63.47 | 34.24 | 260.9% |
| EV/EBITDA | 12.74 - 158.81 | 68.87 | 625.7% |
| EPV | (36.95) - (42.38) | (39.67) | -518.0% |
| DDM - Stable | 7.53 - 40.16 | 23.85 | 151.3% |
| DDM - Multi | 37.60 - 158.18 | 61.03 | 543.1% |
| Market Cap (mil) | 23,041.25 |
| Beta | 1.54 |
| Outstanding shares (mil) | 2,427.95 |
| Enterprise Value (mil) | 51,025.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 4.93% |
| WACC | 5.80% |