ACHC
Acadia Healthcare Company Inc
Price:  
63.58 
USD
Volume:  
649,725.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACHC Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Acadia Healthcare Company Inc (ACHC) is 21.90 USD. This ACHC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 63.58 USD, the upside of Acadia Healthcare Company Inc is %.

The range of the Intrinsic Value is 15.89 - 26.01 USD

63.58 USD
Stock Price
21.90 USD
Intrinsic Value
Intrinsic Value Details

ACHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (27.59) - (22.18) (23.14) -136.4%
DCF (Growth 10y) (19.28) - (12.82) (18.15) -128.5%
DCF (EBITDA 5y) 15.89 - 26.01 21.90 -65.6%
DCF (EBITDA 10y) 13.35 - 27.29 20.94 -67.1%
Fair Value -0.61 - -0.61 -0.61 -100.96%
P/E (2.27) - (2.43) (2.30) -103.6%
EV/EBITDA 15.42 - 63.40 42.06 -33.9%
EPV 47.10 - 70.28 58.69 -7.7%
DDM - Stable (1.35) - (6.09) (3.72) -105.8%
DDM - Multi (3.03) - (10.83) (4.76) -107.5%

ACHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,898.32
Beta 0.87
Outstanding shares (mil) 92.77
Enterprise Value (mil) 7,677.76
Market risk premium 4.60%
Cost of Equity 8.06%
Cost of Debt 4.80%
WACC 7.20%