As of 2025-06-21, the Intrinsic Value of Wayside Technology Group Inc (WSTG) is 35.01 USD. This WSTG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.11 USD, the upside of Wayside Technology Group Inc is 12.50%.
The range of the Intrinsic Value is 30.27 - 42.38 USD
Based on its market price of 31.11 USD and our intrinsic valuation, Wayside Technology Group Inc (WSTG) is undervalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.27 - 42.38 | 35.01 | 12.5% |
| DCF (Growth 10y) | 35.82 - 50.31 | 41.52 | 33.5% |
| DCF (EBITDA 5y) | 28.53 - 33.67 | 30.67 | -1.4% |
| DCF (EBITDA 10y) | 33.32 - 40.37 | 36.33 | 16.8% |
| Fair Value | 12.91 - 12.91 | 12.91 | -58.49% |
| P/E | 25.88 - 36.61 | 30.52 | -1.9% |
| EV/EBITDA | 24.89 - 37.94 | 30.80 | -1.0% |
| EPV | 25.40 - 31.98 | 28.69 | -7.8% |
| DDM - Stable | 12.47 - 25.97 | 19.22 | -38.2% |
| DDM - Multi | 13.68 - 22.10 | 16.89 | -45.7% |
| Market Cap (mil) | 139.12 |
| Beta | 0.78 |
| Outstanding shares (mil) | 4.47 |
| Enterprise Value (mil) | 117.01 |
| Market risk premium | 4.24% |
| Cost of Equity | 11.85% |
| Cost of Debt | 4.91% |
| WACC | 7.69% |