VRTS
Virtus Investment Partners Inc
Price:  
217.33 
USD
Volume:  
45,288.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRTS Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Virtus Investment Partners Inc (VRTS) is 262.88 USD. This VRTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.33 USD, the upside of Virtus Investment Partners Inc is %.

The range of the Intrinsic Value is 25.19 - 2,872.46 USD

217.33 USD
Stock Price
262.88 USD
Intrinsic Value
Intrinsic Value Details

VRTS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.19 - 2,872.46 262.88 21.0%
DCF (Growth 10y) 21.02 - 2,514.80 230.47 6.0%
DCF (EBITDA 5y) (76.82) - (7.19) (1,234.50) -123450.0%
DCF (EBITDA 10y) (59.91) - 17.64 (1,234.50) -123450.0%
Fair Value 427.26 - 427.26 427.26 96.60%
P/E 173.98 - 222.42 204.68 -5.8%
EV/EBITDA (69.75) - 102.33 (9.24) -104.3%
EPV 453.74 - 719.71 586.72 170.0%
DDM - Stable 148.18 - 497.79 322.99 48.6%
DDM - Multi 185.96 - 465.35 263.43 21.2%

VRTS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,549.56
Beta 1.37
Outstanding shares (mil) 7.13
Enterprise Value (mil) 3,600.74
Market risk premium 4.60%
Cost of Equity 9.08%
Cost of Debt 4.62%
WACC 5.75%