ABMD
ABIOMED Inc
Price:  
381.02 
USD
Volume:  
20,562,498.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Abiomed Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of ABIOMED Inc (ABMD) is 78.74 USD. This Abiomed valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 381.02 USD, the upside of ABIOMED Inc is %.

The range of the Intrinsic Value is 54.59 - 153.28 USD

381.02 USD
Stock Price
78.74 USD
Intrinsic Value
Intrinsic Value Details

Abiomed Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 54.59 - 153.28 78.74 -79.3%
DCF (Growth 10y) 92.71 - 265.64 135.22 -64.5%
DCF (EBITDA 5y) 114.73 - 173.15 149.03 -60.9%
DCF (EBITDA 10y) 168.14 - 276.51 226.58 -40.5%
Fair Value 147.90 - 147.90 147.90 -61.18%
P/E 132.57 - 357.81 229.03 -39.9%
EV/EBITDA 69.26 - 166.58 112.50 -70.5%
EPV 41.62 - 55.29 48.46 -87.3%
DDM - Stable 32.54 - 98.91 65.72 -82.8%
DDM - Multi 36.69 - 91.88 53.03 -86.1%

Abiomed Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,180.65
Beta 1.39
Outstanding shares (mil) 45.09
Enterprise Value (mil) 16,998.31
Market risk premium 4.60%
Cost of Equity 13.06%
Cost of Debt 5.00%
WACC 8.52%