As of 2024-12-11, the Intrinsic Value of Zoom Video Communications Inc (ZM) is
73.60 USD. This Zoom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 83.83 USD, the upside of Zoom Video Communications Inc is
-12.20%.
The range of the Intrinsic Value is 54.93 - 116.99 USD
73.60 USD
Intrinsic Value
Zoom Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
54.93 - 116.99 |
73.60 |
-12.2% |
| DCF (Growth 10y) |
98.96 - 211.16 |
132.86 |
58.5% |
| DCF (EBITDA 5y) |
188.21 - 236.93 |
211.67 |
152.5% |
| DCF (EBITDA 10y) |
271.21 - 364.77 |
315.03 |
275.8% |
| Fair Value |
76.45 - 76.45 |
76.45 |
-8.81% |
| P/E |
125.29 - 182.31 |
154.45 |
84.2% |
| EV/EBITDA |
128.44 - 164.31 |
145.62 |
73.7% |
| EPV |
21.83 - 25.80 |
23.82 |
-71.6% |
| DDM - Stable |
17.30 - 42.70 |
30.00 |
-64.2% |
| DDM - Multi |
29.46 - 57.90 |
39.19 |
-53.2% |
Zoom Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,802.04 |
| Beta |
0.91 |
| Outstanding shares (mil) |
307.79 |
| Enterprise Value (mil) |
24,528.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.41% |
| Cost of Debt |
5.00% |
| WACC |
8.71% |