As of 2025-05-15, the Intrinsic Value of Vonage Holdings Corp (VG) is 254.21 USD. This VG valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.16 USD, the upside of Vonage Holdings Corp is 2,402.10%.
The range of the Intrinsic Value is 219.48 - 296.01 USD
Based on its market price of 10.16 USD and our intrinsic valuation, Vonage Holdings Corp (VG) is undervalued by 2,402.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (846.15) - (79.90) | (134.20) | -1420.8% |
| DCF (Growth 10y) | (46.89) - (323.23) | (66.71) | -756.6% |
| DCF (EBITDA 5y) | 219.48 - 296.01 | 254.21 | 2402.1% |
| DCF (EBITDA 10y) | 465.53 - 667.50 | 555.87 | 5371.2% |
| Fair Value | 6.88 - 6.88 | 6.88 | -32.27% |
| P/E | 6.94 - 114.13 | 53.13 | 422.9% |
| EV/EBITDA | (1.98) - 159.39 | 63.81 | 528.0% |
| EPV | (36.56) - (44.26) | (40.41) | -497.8% |
| DDM - Stable | 3.17 - 26.39 | 14.78 | 45.5% |
| DDM - Multi | 56.54 - 387.68 | 100.76 | 891.7% |
| Market Cap (mil) | 24,583.24 |
| Beta | 2.22 |
| Outstanding shares (mil) | 2,419.61 |
| Enterprise Value (mil) | 50,509.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.30% |
| Cost of Debt | 5.00% |
| WACC | 5.56% |