As of 2024-12-13, 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
35.42 USD
Intrinsic Value
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) |
54.62 - 63.97 |
57.50 |
53.3% |
| DCF (EBITDA 10y) |
52.38 - 65.63 |
57.22 |
52.6% |
| Fair Value |
9.44 - 9.44 |
9.44 |
-74.83% |
| P/E |
32.84 - 47.92 |
39.02 |
4.0% |
| EV/EBITDA |
59.82 - 79.85 |
68.82 |
83.5% |
| 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% |