As of 2024-12-14, the Intrinsic Value of Verso Corp (VRS) is
38.11 USD. This Verso valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.99 USD, the upside of Verso Corp is
41.20%.
The range of the Intrinsic Value is 30.96 - 51.00 USD
38.11 USD
Intrinsic Value
Verso Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.96 - 51.00 |
38.11 |
41.2% |
| DCF (Growth 10y) |
36.32 - 59.58 |
44.66 |
65.5% |
| DCF (EBITDA 5y) |
24.26 - 33.11 |
26.16 |
-3.1% |
| DCF (EBITDA 10y) |
30.10 - 41.26 |
33.15 |
22.8% |
| Fair Value |
3.43 - 3.43 |
3.43 |
-87.29% |
| P/E |
(0.67) - 3.96 |
1.41 |
-94.8% |
| EV/EBITDA |
23.13 - 41.25 |
28.15 |
4.3% |
| EPV |
65.62 - 91.52 |
78.57 |
191.1% |
| DDM - Stable |
(0.89) - (2.07) |
(1.48) |
-105.5% |
| DDM - Multi |
19.08 - 36.11 |
25.14 |
-6.8% |
Verso Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
786.76 |
| Beta |
1.89 |
| Outstanding shares (mil) |
29.15 |
| Enterprise Value (mil) |
618.76 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.28% |
| Cost of Debt |
4.25% |
| WACC |
7.26% |