As of 2024-12-12, the Intrinsic Value of Virtus Investment Partners Inc (VRTS) is
358.97 USD. This VRTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 244.22 USD, the upside of Virtus Investment Partners Inc is
47.00%.
The range of the Intrinsic Value is 82.65 - 3,098.11 USD
358.97 USD
Intrinsic Value
VRTS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.65 - 3,098.11 |
358.97 |
47.0% |
| DCF (Growth 10y) |
95.39 - 2,897.58 |
353.25 |
44.6% |
| DCF (EBITDA 5y) |
(39.57) - 22.63 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(11.54) - 61.44 |
12.80 |
-94.8% |
| Fair Value |
424.81 - 424.81 |
424.81 |
73.94% |
| P/E |
223.62 - 259.50 |
241.89 |
-1.0% |
| EV/EBITDA |
(60.22) - 153.30 |
29.12 |
-88.1% |
| EPV |
583.84 - 856.80 |
720.32 |
194.9% |
| DDM - Stable |
181.15 - 714.58 |
447.86 |
83.4% |
| DDM - Multi |
255.68 - 747.93 |
376.85 |
54.3% |
VRTS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,714.42 |
| Beta |
1.28 |
| Outstanding shares (mil) |
7.02 |
| Enterprise Value (mil) |
3,696.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.35% |
| Cost of Debt |
4.39% |
| WACC |
5.07% |