As of 2025-06-12, the Intrinsic Value of AMN Healthcare Services Inc (AMN) is 5.19 USD. This AMN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 22.05 USD, the upside of AMN Healthcare Services Inc is -76.50%.
The range of the Intrinsic Value is (4.82) - 38.34 USD
Based on its market price of 22.05 USD and our intrinsic valuation, AMN Healthcare Services Inc (AMN) is overvalued by 76.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.33) - 22.77 | (2.73) | -112.4% |
| DCF (Growth 10y) | (4.82) - 38.34 | 5.19 | -76.5% |
| DCF (EBITDA 5y) | 4.24 - 18.25 | 13.83 | -37.3% |
| DCF (EBITDA 10y) | 7.42 - 28.62 | 19.78 | -10.3% |
| Fair Value | -108.02 - -108.02 | -108.02 | -589.88% |
| P/E | (122.02) - (96.70) | (117.74) | -634.0% |
| EV/EBITDA | (17.09) - 84.86 | 32.46 | 47.2% |
| EPV | 100.26 - 187.23 | 143.75 | 551.9% |
| DDM - Stable | (26.15) - (80.06) | (53.10) | -340.8% |
| DDM - Multi | (1.40) - (3.36) | (1.97) | -108.9% |
| Market Cap (mil) | 844.07 |
| Beta | 0.37 |
| Outstanding shares (mil) | 38.28 |
| Enterprise Value (mil) | 1,784.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.21% |
| Cost of Debt | 6.96% |
| WACC | 7.36% |