NASDAQ: STMP - Stamps.com Inc.

Yield per half year: +1 318 540%
Sector: Technology

Current price
329.66 $
Average price
188.47 $ -42.83%
Price based on EPS
63.79 $ -80.65%
Price according to DCF model (ebitda)
146.85 $ -55.45%
Price according to DCF model (FCF)
425.37 $ +29.03%
Discount price Net Income
117.85 $ -64.25%
2.5/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 63.79 $
Current price = 329.66 $ (difference = -80.65%)


Data

Discounted Cash Flow (Based on EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 146.85 $
Current price = 329.66 $ (difference = -55.45%)


Data

Discounted Cash Flow (Based on FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 425.37 $
Current price = 329.66 $ (difference = +29.03%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe