APR
Apria Inc
Price:  
37.50 
USD
Volume:  
448,158.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Apria Intrinsic Value

-5.60 %
Upside

What is the intrinsic value of Apria?

As of 2025-07-11, the Intrinsic Value of Apria Inc (APR) is 35.42 USD. This Apria valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.50 USD, the upside of Apria Inc is -5.60%.

The range of the Intrinsic Value is 24.93 - 60.19 USD

Is Apria undervalued or overvalued?

Based on its market price of 37.50 USD and our intrinsic valuation, Apria Inc (APR) is overvalued by 5.60%.

37.50 USD
Stock Price
35.42 USD
Intrinsic Value
Intrinsic Value Details

Apria Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.93 - 60.19 35.42 -5.6%
DCF (Growth 10y) 28.43 - 63.38 38.91 3.8%
DCF (EBITDA 5y) 55.40 - 64.83 61.59 64.2%
DCF (EBITDA 10y) 53.02 - 66.40 60.72 61.9%
Fair Value 9.44 - 9.44 9.44 -74.83%
P/E 29.92 - 42.35 37.18 -0.9%
EV/EBITDA 60.81 - 80.85 71.29 90.1%
EPV 17.83 - 25.04 21.43 -42.8%
DDM - Stable 15.96 - 44.54 30.25 -19.3%
DDM - Multi 16.83 - 37.22 23.26 -38.0%

Apria Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,336.50
Beta 0.97
Outstanding shares (mil) 35.64
Enterprise Value (mil) 1,494.40
Market risk premium 4.24%
Cost of Equity 7.90%
Cost of Debt 4.26%
WACC 6.78%