As of 2025-06-01, the Intrinsic Value of Western Capital Resources Inc (WCRS) is 24.21 USD. This WCRS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.00 USD, the upside of Western Capital Resources Inc is 101.80%.
The range of the Intrinsic Value is 20.40 - 30.41 USD
Based on its market price of 12.00 USD and our intrinsic valuation, Western Capital Resources Inc (WCRS) is undervalued by 101.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.40 - 30.41 | 24.21 | 101.8% |
| DCF (Growth 10y) | 23.04 - 34.06 | 27.26 | 127.1% |
| DCF (EBITDA 5y) | 20.29 - 28.38 | 24.19 | 101.6% |
| DCF (EBITDA 10y) | 22.98 - 32.31 | 27.28 | 127.4% |
| Fair Value | 29.03 - 29.03 | 29.03 | 141.92% |
| P/E | 12.10 - 21.59 | 15.28 | 27.3% |
| EV/EBITDA | 17.58 - 29.20 | 22.33 | 86.1% |
| EPV | 25.37 - 33.99 | 29.68 | 147.3% |
| DDM - Stable | 8.79 - 18.20 | 13.49 | 12.5% |
| DDM - Multi | 13.04 - 21.60 | 16.31 | 35.9% |
| Market Cap (mil) | 109.32 |
| Beta | -0.03 |
| Outstanding shares (mil) | 9.11 |
| Enterprise Value (mil) | 82.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.00% |
| Cost of Debt | 7.23% |
| WACC | 7.92% |