UPWORK, INC (UPWK)
Services-Computer Processing & Data Preparation · Technology · $2.1B
Intrinsic Value (Consensus)
$14.92
Current Price
$16.80
Margin of Safety
-11.2%
11.2% Above Intrinsic Value
Value: $15
Price: $17
Valuation Model Estimates
Current Price: $16.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance