As of 2025-05-22, the Intrinsic Value of Atrion Corp (ATRI) is 169.45 USD. This Atrion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 459.92 USD, the upside of Atrion Corp is -63.20%.
The range of the Intrinsic Value is 138.58 - 222.17 USD
Based on its market price of 459.92 USD and our intrinsic valuation, Atrion Corp (ATRI) is overvalued by 63.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.58 - 222.17 | 169.45 | -63.2% |
| DCF (Growth 10y) | 168.27 - 269.66 | 205.82 | -55.2% |
| DCF (EBITDA 5y) | 326.96 - 382.12 | 359.00 | -21.9% |
| DCF (EBITDA 10y) | 322.48 - 405.28 | 366.19 | -20.4% |
| Fair Value | 35.68 - 35.68 | 35.68 | -92.24% |
| P/E | 219.62 - 333.67 | 270.82 | -41.1% |
| EV/EBITDA | 229.49 - 372.08 | 279.86 | -39.1% |
| EPV | 144.19 - 198.03 | 171.11 | -62.8% |
| DDM - Stable | 46.72 - 117.59 | 82.16 | -82.1% |
| DDM - Multi | 117.33 - 212.55 | 149.65 | -67.5% |
| Market Cap (mil) | 809.46 |
| Beta | 0.87 |
| Outstanding shares (mil) | 1.76 |
| Enterprise Value (mil) | 798.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.00% |
| WACC | 6.43% |