AMED
Amedisys Inc
Price:  
96.23 
USD
Volume:  
663,481.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Amedisys Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Amedisys Inc (AMED) is 123.21 USD. This Amedisys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.23 USD, the upside of Amedisys Inc is %.

The range of the Intrinsic Value is 81.70 - 243.18 USD

96.23 USD
Stock Price
123.21 USD
Intrinsic Value
Intrinsic Value Details

Amedisys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.70 - 243.18 123.21 28.0%
DCF (Growth 10y) 129.21 - 370.84 191.68 99.2%
DCF (EBITDA 5y) 121.87 - 163.01 143.55 49.2%
DCF (EBITDA 10y) 174.68 - 255.87 214.28 122.7%
Fair Value -3.15 - -3.15 -3.15 -103.27%
P/E (18.22) - 57.68 18.79 -80.5%
EV/EBITDA 54.18 - 106.31 77.59 -19.4%
EPV 55.07 - 83.80 69.43 -27.8%
DDM - Stable (5.29) - (18.66) (11.97) -112.4%
DDM - Multi 63.08 - 179.24 94.07 -2.2%

Amedisys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,144.80
Beta 0.17
Outstanding shares (mil) 32.68
Enterprise Value (mil) 3,429.87
Market risk premium 4.60%
Cost of Equity 8.69%
Cost of Debt 4.88%
WACC 8.12%