As of 2024-12-11, the Intrinsic Value of AMN Healthcare Services Inc (AMN) is
52.60 USD. This AMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.03 USD, the upside of AMN Healthcare Services Inc is
94.60%.
The range of the Intrinsic Value is 33.41 - 91.89 USD
52.60 USD
Intrinsic Value
AMN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.41 - 91.89 |
52.60 |
94.6% |
| DCF (Growth 10y) |
46.18 - 116.47 |
69.32 |
156.5% |
| DCF (EBITDA 5y) |
62.87 - 112.95 |
90.36 |
234.3% |
| DCF (EBITDA 10y) |
68.52 - 131.57 |
99.99 |
269.9% |
| Fair Value |
34.83 - 34.83 |
34.83 |
28.87% |
| P/E |
40.49 - 106.70 |
71.31 |
163.8% |
| EV/EBITDA |
51.85 - 99.71 |
77.23 |
185.7% |
| EPV |
126.47 - 228.52 |
177.50 |
556.7% |
| DDM - Stable |
7.63 - 19.01 |
13.32 |
-50.7% |
| DDM - Multi |
26.64 - 55.37 |
36.35 |
34.5% |
AMN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,029.03 |
| Beta |
0.20 |
| Outstanding shares (mil) |
38.07 |
| Enterprise Value (mil) |
2,129.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.19% |
| Cost of Debt |
6.02% |
| WACC |
6.96% |