Is Apria undervalued or overvalued?
As of 2025-03-26, 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%. This means that Apria is overvalued by 5.60%.
The range of the Intrinsic Value is 24.93 - 60.19 USD
| 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) | 44.44 - 57.56 | 47.28 | 26.1% |
| DCF (EBITDA 10y) | 44.04 - 59.89 | 48.46 | 29.2% |
| Fair Value | 9.44 - 9.44 | 9.44 | -74.83% |
| P/E | 37.98 - 38.49 | 38.21 | 1.9% |
| EV/EBITDA | 47.00 - 57.36 | 50.71 | 35.2% |
| 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% |
| 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% |