UPWORK, INC (UPWK)
Services-Computer Processing & Data Preparation · Technology · $1.0B
Intrinsic Value (Consensus)
$14.92
Current Price
$8.43
Margin of Safety
+77%
77% Below Intrinsic Value
Value: $15
Price: $8
Valuation Model Estimates
Current Price: $8.43
DCF (Discounted Cash Flow)
$24.88
Graham Number
$9.82
Earnings Power Value
$8.16
Relative Value (P/E)
$16.80
Dividend Discount Model
Not applicable
—
Consensus Value
$14.92
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
73
Profitability
22/25
Strength
22/25
Valuation
22/25
Growth
7/25
Financial Health Signals
High free cash flow yield (23.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.84
- EPS (Forward)
- $0.86
- Book Value
- $5.10
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 18.3%
- Debt/Equity
- 57%
- Revenue Growth
- 2.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance