AMEH
Apollo Medical Holdings Inc
Price:  
40.82 
USD
Volume:  
313,943.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AMEH Intrinsic Value

32.70 %
Upside

What is the intrinsic value of AMEH?

As of 2025-05-20, 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

Is AMEH undervalued or overvalued?

Based on its market price of 40.82 USD and our intrinsic valuation, Apollo Medical Holdings Inc (AMEH) is undervalued by 32.70%.

40.82 USD
Stock Price
54.16 USD
Intrinsic Value
Intrinsic Value Details

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) 48.49 - 80.01 64.24 57.4%
DCF (EBITDA 10y) 66.66 - 111.57 87.97 115.5%
Fair Value 23.86 - 23.86 23.86 -41.54%
P/E 14.09 - 39.31 26.68 -34.6%
EV/EBITDA 24.89 - 42.53 34.12 -16.4%
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%