As of 2024-12-14, the Intrinsic Value of World Acceptance Corp (WRLD) is
141.65 USD. This WRLD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.82 USD, the upside of World Acceptance Corp is
20.20%.
The range of the Intrinsic Value is 102.60 - 203.82 USD
141.65 USD
Intrinsic Value
WRLD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
102.60 - 203.82 |
141.65 |
20.2% |
| DCF (Growth 10y) |
128.97 - 236.28 |
170.56 |
44.8% |
| DCF (EBITDA 5y) |
72.62 - 120.33 |
102.39 |
-13.1% |
| DCF (EBITDA 10y) |
103.52 - 159.95 |
135.88 |
15.3% |
| Fair Value |
358.12 - 358.12 |
358.12 |
203.95% |
| P/E |
99.25 - 126.63 |
114.47 |
-2.8% |
| EV/EBITDA |
45.53 - 121.96 |
83.70 |
-29.0% |
| EPV |
383.12 - 514.87 |
448.99 |
281.1% |
| DDM - Stable |
116.89 - 252.48 |
184.69 |
56.8% |
| DDM - Multi |
119.60 - 207.26 |
152.25 |
29.2% |
WRLD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
689.25 |
| Beta |
1.24 |
| Outstanding shares (mil) |
5.85 |
| Enterprise Value (mil) |
1,184.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.84% |
| Cost of Debt |
7.05% |
| WACC |
6.92% |