GURUFOCUS.COM » STOCK LIST » Technology » Software » E2open Parent Holdings Inc (NYSE:ETWO) » Definitions » Intrinsic Value: DCF (Earnings Based)

ETWO (E2open Parent Holdings) Intrinsic Value: DCF (Earnings Based) : $-3.76 (As of Jun. 03, 2025)


View and export this data going back to 2020. Start your Free Trial

What is E2open Parent Holdings Intrinsic Value: DCF (Earnings Based)?

As of today (2025-06-03), E2open Parent Holdings's intrinsic value calculated from the Discounted Earnings model is $-3.76.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

E2open Parent Holdings's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for E2open Parent Holdings is N/A.

The historical rank and industry rank for E2open Parent Holdings's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

ETWO's Price-to-DCF (Earnings Based) is not ranked *
in the Software industry.
Industry Median: 0.94
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

E2open Parent Holdings Intrinsic Value: DCF (Earnings Based) Historical Data

The historical data trend for E2open Parent Holdings's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

E2open Parent Holdings Intrinsic Value: DCF (Earnings Based) Chart

E2open Parent Holdings Annual Data
Trend Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25
Intrinsic Value: DCF (Earnings Based)
Get a 7-Day Free Trial - - - - -

E2open Parent Holdings Quarterly Data
Jan20 Jun20 Sep20 Dec20 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of E2open Parent Holdings's Intrinsic Value: DCF (Earnings Based)

For the Software - Application subindustry, E2open Parent Holdings's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


E2open Parent Holdings's Price-to-DCF (Earnings Based) Distribution in the Software Industry

For the Software industry and Technology sector, E2open Parent Holdings's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where E2open Parent Holdings's Price-to-DCF (Earnings Based) falls into.


;
;

E2open Parent Holdings Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.44%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> E2open Parent Holdings's average EPS without NRI Growth Rate in the past 3 years was -38.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $-0.326.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

E2open Parent Holdings's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=-0.326*11.5406
=-3.76

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(-3.76-3.23)/-3.76
=N/A

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


E2open Parent Holdings  (NYSE:ETWO) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


E2open Parent Holdings Intrinsic Value: DCF (Earnings Based) Related Terms

Thank you for viewing the detailed overview of E2open Parent Holdings's Intrinsic Value: DCF (Earnings Based) provided by GuruFocus.com. Please click on the following links to see related term pages.


E2open Parent Holdings Business Description

Industry
Traded in Other Exchanges
N/A
Address
14135 Midway Road, Suite G300, Addison, TX, USA, 75001
E2open Parent Holdings Inc is an end-to-end and cloud-based supply chain management SaaS platform. The company's software combines networks, data, and applications to provide a deeply embedded, mission-critical platform that allows customers to optimize the supply chain across channel shaping, business planning, logistics, trade, manufacturing, and supply management. The Group has one reportable segment consisting of cloud-based, end-to-end SCM software. Geographically, the company operates in the Americas, Europe, and Asia Pacific, out of which the majority revenue is from the Americas.
Executives
Neuberger Berman Group Llc 10 percent owner, other: See remarks. 1290 AVENUE OF THE AMERICAS, NEW YORK NY 10104
Andrew M Appel director, officer: Interim CEO C/O AON CORPORATE LAW DEPT, 200 EAST RANDOLPH ST, 8TH FL, CHICAGO IL 60601
Michael Farlekas director, officer: Chief Executive Officer 9600 GREAT HILLS TRAIL, SUITE 300E, AUSTIN TX 78759
Gregory Randolph officer: Chief Commercial Officer C/O E2OPEN PARENT HOLDINGS INC., 9600 GREAT HILLS TRAIL, SUITE 300E, AUSTIN TX 78759
Jennifer S Grafton officer: General Counsel and Secretary 9540 SOUTH MAROON CIRCLE, SUITE 200, ENGLEWOOD CO 80112
Peter Hantman officer: Chief Operating Officer C/O E2OPEN, INC., 4100 EAST THIRD AVENUE, SUITE 400, FOSTER CITY CA 94404
Marje Armstrong officer: Chief Financial Officer 9600 GREAT HILLS TRAIL, #300E, AUSTIN TX 78759
Eva F. Huston director 9 WEST 20TH STREET, 9TH FLOOR, NEW YORK NY 10011
Jarett Janik officer: Chief Financial Officer 9600 GREAT HILLS TRAIL, SUITE 300E, AUSTIN TX 78759
Francisco Partners Parallel Fund Iii (cayman), L.p. 10 percent owner ONE LETTERMAN DRIVE BUILDING C, SUITE 410, SAN FRANCISCO CA 94129
Chinh Chu director THE BLACKSTONE GROUP, 345 PARK AVENUE, NEW YORK NY 10154
Deep Shah director 5 WILTON ROAD, 2ND FLOOR, LONDON X0 SW1V 1AN
David Jeffrey Kenneson officer: Sector President 9600 GREAT HILLS TRAIL #300E, AUSTIN TX 78759
Martin Fichtner director 101 CALIFORNIA STREET, SUITE 3700, SAN FRANCISCO CA 94111
Ronald P Kubera officer: Sector President 9715 KEY WEST AVENUE, ROCKVILLE MD 20850