ALGN
Align Technology Inc
Price:  
255.62 
USD
Volume:  
839,457.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALGN Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Align Technology Inc (ALGN) is 255.76 USD. This ALGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.62 USD, the upside of Align Technology Inc is %.

The range of the Intrinsic Value is 155.41 - 976.05 USD

255.62 USD
Stock Price
255.76 USD
Intrinsic Value
Intrinsic Value Details

ALGN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 155.41 - 976.05 255.76 0.1%
DCF (Growth 10y) 187.31 - 1,120.30 302.12 18.2%
DCF (EBITDA 5y) 238.75 - 304.45 277.65 8.6%
DCF (EBITDA 10y) 257.24 - 352.23 308.44 20.7%
Fair Value 153.51 - 153.51 153.51 -39.95%
P/E 217.70 - 259.86 249.38 -2.4%
EV/EBITDA 182.90 - 310.64 247.67 -3.1%
EPV 78.16 - 105.44 91.80 -64.1%
DDM - Stable 43.97 - 197.88 120.92 -52.7%
DDM - Multi 62.81 - 234.77 100.88 -60.5%

ALGN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,243.07
Beta 2.30
Outstanding shares (mil) 75.28
Enterprise Value (mil) 18,377.27
Market risk premium 4.60%
Cost of Equity 10.28%
Cost of Debt 5.00%
WACC 6.87%