As of 2024-12-12, the Intrinsic Value of Amerisourcebergen Corp (ABC) is
201.36 USD. This ABC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 179.98 USD, the upside of Amerisourcebergen Corp is
11.90%.
The range of the Intrinsic Value is 140.06 - 355.74 USD
201.36 USD
Intrinsic Value
ABC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
140.06 - 355.74 |
201.36 |
11.9% |
| DCF (Growth 10y) |
158.25 - 373.94 |
220.09 |
22.3% |
| DCF (EBITDA 5y) |
94.79 - 138.53 |
108.91 |
-39.5% |
| DCF (EBITDA 10y) |
121.80 - 175.88 |
140.70 |
-21.8% |
| Fair Value |
211.45 - 211.45 |
211.45 |
17.48% |
| P/E |
81.07 - 184.21 |
117.97 |
-34.5% |
| EV/EBITDA |
91.87 - 172.89 |
124.22 |
-31.0% |
| EPV |
116.45 - 168.73 |
142.59 |
-20.8% |
| DDM - Stable |
76.19 - 234.16 |
155.17 |
-13.8% |
| DDM - Multi |
88.15 - 208.56 |
123.70 |
-31.3% |
ABC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,149.70 |
| Beta |
0.44 |
| Outstanding shares (mil) |
200.85 |
| Enterprise Value (mil) |
39,781.07 |
| Market risk premium |
5.00% |
| Cost of Equity |
7.51% |
| Cost of Debt |
4.46% |
| WACC |
6.91% |