As of 2024-12-15, the Intrinsic Value of Verra Mobility Corp (VRRM) is
21.12 USD. This VRRM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.79 USD, the upside of Verra Mobility Corp is
-11.20%.
The range of the Intrinsic Value is 11.47 - 64.67 USD
21.12 USD
Intrinsic Value
VRRM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.47 - 64.67 |
21.12 |
-11.2% |
| DCF (Growth 10y) |
16.75 - 82.55 |
28.76 |
20.9% |
| DCF (EBITDA 5y) |
14.64 - 20.77 |
18.15 |
-23.7% |
| DCF (EBITDA 10y) |
18.45 - 27.58 |
23.25 |
-2.3% |
| Fair Value |
15.34 - 15.34 |
15.34 |
-35.52% |
| P/E |
3.65 - 16.06 |
8.18 |
-65.6% |
| EV/EBITDA |
14.29 - 24.42 |
19.64 |
-17.4% |
| EPV |
22.27 - 32.64 |
27.45 |
15.4% |
| DDM - Stable |
6.32 - 27.10 |
16.71 |
-29.8% |
| DDM - Multi |
5.09 - 17.11 |
7.86 |
-67.0% |
VRRM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,920.59 |
| Beta |
0.98 |
| Outstanding shares (mil) |
164.80 |
| Enterprise Value (mil) |
4,751.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.42% |
| Cost of Debt |
6.08% |
| WACC |
7.43% |