As of 2024-12-13, the Intrinsic Value of Apollo Medical Holdings Inc (AMEH) is
54.16 USD. This AMEH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.82 USD, the upside of Apollo Medical Holdings Inc is
32.70%.
The range of the Intrinsic Value is 41.07 - 81.81 USD
54.16 USD
Intrinsic Value
AMEH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.07 - 81.81 |
54.16 |
32.7% |
| DCF (Growth 10y) |
59.19 - 115.17 |
77.30 |
89.4% |
| DCF (EBITDA 5y) |
48.08 - 82.83 |
64.03 |
56.8% |
| DCF (EBITDA 10y) |
66.23 - 114.97 |
87.73 |
114.9% |
| Fair Value |
23.86 - 23.86 |
23.86 |
-41.54% |
| P/E |
18.38 - 41.05 |
31.20 |
-23.6% |
| EV/EBITDA |
24.64 - 44.28 |
33.98 |
-16.8% |
| EPV |
21.19 - 28.01 |
24.60 |
-39.7% |
| DDM - Stable |
7.80 - 20.08 |
13.94 |
-65.8% |
| DDM - Multi |
32.37 - 64.45 |
43.06 |
5.5% |
AMEH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,958.54 |
| Beta |
1.21 |
| Outstanding shares (mil) |
47.98 |
| Enterprise Value (mil) |
1,895.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.42% |
| Cost of Debt |
7.52% |
| WACC |
8.10% |