US · DAVA
Endava plc
- Sector
- Technology · Software - Infrastructure
- Headquarters
- London EC2N 1AR
- Website
- endava.com
Price · as of 2025-06-30
$4.17
Market cap 258.82M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46.90 | +1,024.7% |
| Intrinsic Value(DCF) | $4.07 | -2.4% |
| Graham-Dodd Method(GD) | $4.90 | +17.51% |
| Graham Formula(GF) | $5.90 | +41.49% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $1.50 | $12.30 | |||
| 2015 | $0.00 | $14.90 | |||
| 2016 | $0.00 | $18.50 | |||
| 2017 | $2.90 | $18.90 | |||
| 2018 | $25.45 | $47.13 | $554.92 | $3.30 | $22.00 |
| 2019 | $36.75 | $57.80 | $474.92 | $6.10 | $23.10 |
| 2020 | $51.86 | $72.52 | $248.56 | $7.00 | $14.50 |
| 2021 | $138.70 | $100.00 | $235.68 | $9.50 | $36.00 |
| 2022 | $96.14 | $95.84 | $855.91 | $16.70 | $104.60 |
| 2023 | $52.24 | $69.83 | $656.59 | $18.70 | $63.00 |
| 2024 | $30.43 | $47.95 | $20.77 | $4.80 | $0.60 |
| 2025 | $10.18 | $35.03 | $0.00 | $4.90 | $5.90 |
AI valuation
Our deep-learning model estimates Endava plc's (DAVA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46.90
- Current price
- $4.17
- AI upside
- +1,024.7%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.07
-2.4% upside
Graham-Dodd
$4.90
+17.51% upside
Graham Formula
$5.90
+41.49% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DAVA | Endava plc | $4.17 | 258.82M | +740% | -2% | +18% | +41% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| BAND | Bandwidth Inc. | $14.82 | 452.33M | +47,447% | -59% | — | — | -0.04 | 1.13 | 0.60 | 24.49 | -0.04 | -4.74 | 35.83% | -1.91% | -1.71% | -3624.39% | -1.30% | -1224.30% | 1.75 | -7.09 | 1.39 | 1.32 | 14.04 | 7917.00% | 71.00% | 9608439.00% | 14832.72% | 580.86 | 7809.07% | 0.00% | 0.00% | 0.00% | -72.57 | 0.02 | 1.38 | 0.97 |
| BLZE | Backblaze, Inc. | $3.76 | 216.87M | +539% | -25% | — | — | -8.52 | 2.62 | 1.50 | 64.86 | — | 2.62 | 60.89% | -13.82% | -17.56% | -31.85% | -22.07% | -14.21% | 0.98 | -5.21 | 1.07 | 0.89 | 13.72 | -5856.00% | 1427.00% | 7463.00% | 8.64% | 0.38 | 20.64% | 0.00% | 0.00% | 0.91% | -12.33 | 13.18 | 1.70 | 0.03 |
| CCSI | Consensus Cloud Solutions… | $30.08 | 571.69M | +161% | -34% | -86% | +16% | 6.78 | 41.62 | 1.64 | 6.39 | — | -1.52 | 79.81% | 42.96% | 24.17% | -257.35% | 21.98% | 13.35% | 42.14 | 4.23 | 1.79 | 1.50 | 2.99 | -564.00% | -20.00% | 1987.00% | 18.46% | 2.08 | 20.88% | 0.00% | 0.00% | 15.85% | 7.18 | 10.19 | 3.09 | 1.90 |
| CINT | CI&T Inc | $4.96 | 659.51M | +75% | -10% | -96% | — | 172.41 | 18.15 | 11.58 | 68.72 | 712.14 | -174.39 | 34.23% | 12.66% | 6.72% | 3.49% | 3.20% | 1.82% | 0.53 | 0.61 | 1.53 | 1.44 | 1.22 | 2421.00% | -8035.00% | 728.00% | 1.15% | 0.55 | 4.99% | 0.00% | 0.00% | 9.50% | 93.12 | 88.63 | 11.79 | 13.98 |
| CLMB | Climb Global Solutions, I… | $94.68 | 436.8M | +239% | +2,823% | -56% | +132% | — | 3.44 | 0.62 | 10.33 | — | 8.45 | 16.13% | 4.47% | 3.27% | 0.00% | 30.27% | 0.00% | 0.03 | — | 1.11 | 1.07 | -0.93 | 1429.00% | 4014.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 1.61% | 12.62 | — | 0.56 | 2.69 |
| IBEX | IBEX Limited | $28.90 | 389.2M | +117% | -23% | -28% | +52% | 11.69 | 3.21 | 0.77 | 7.49 | 41.37 | 3.52 | 30.91% | 8.35% | 6.60% | 24.57% | 20.85% | 13.00% | 0.52 | 28.53 | 1.82 | 1.68 | 0.84 | 2826.00% | 977.00% | 92.00% | 6.33% | 0.57 | 15.21% | 0.00% | 0.00% | 18.10% | 10.41 | 17.78 | 0.87 | 4.89 |
| IMXI | International Money Expre… | $15.78 | 468.96M | +369% | -48% | -27% | -7% | 7.85 | 3.42 | 0.70 | 4.72 | 79.98 | 8.73 | 89.64% | 14.43% | 8.93% | 41.43% | 43.05% | 11.32% | 1.35 | 8.09 | 1.96 | 1.58 | 0.47 | 982.00% | -1.00% | -8234.00% | 5.00% | 0.35 | 14.81% | 0.00% | 0.00% | 16.27% | 5.40 | 22.22 | 0.78 | 4.11 |
| OSPN | OneSpan Inc. | $11.04 | 423.1M | +197% | -43% | -39% | +42% | 5.45 | 1.46 | 1.63 | 5.60 | 18.08 | 2.51 | 70.69% | 20.59% | 29.98% | 30.10% | 28.93% | 19.80% | 0.02 | — | 1.50 | 1.10 | -1.08 | 3014.00% | 0.00% | 877.00% | 12.71% | 0.52 | 29.18% | 4.65% | 25.30% | 7.96% | 6.65 | 6.59 | 1.37 | 3.83 |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
About Endava plc
Endava plc provides technology services for clients in the consumer products, healthcare, mobility, and retail verticals in Europe, Latin America, North America, and internationally. The company offers technology and digital advisory services for payments and financial services, and TMT sectors; IT strategies; business analysis services; program management services; digital product strategy services; and architecture, extended reality, machine learning and artificial intelligence, product design, and user experience and visual design services. It also engages in the identifying, defining, and embedding collaborative data and analytics; and provision of automated testing, cloud native software engineering, continuous delivery, distributed agile delivery, intelligent automation, secure development, agile applications management, cloud infrastructure, DevSecOps, service delivery, smart desk, and telemetry and monitoring services. The company was founded in 2000 and is headquartered in London, the United Kingdom.
- CEO
- John Edward Cotterell
- Employees
- 11.67K
- Beta
- 1.25
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.07 ÷ $4.17) − 1 = -2.4% (DCF, example).