ATRI
Atrion Corp
Price:  
455.60 
USD
Volume:  
16,686.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Atrion Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Atrion Corp (ATRI) is 189.34 USD. This Atrion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 455.60 USD, the upside of Atrion Corp is %.

The range of the Intrinsic Value is 161.64 - 230.68 USD

455.60 USD
Stock Price
189.34 USD
Intrinsic Value
Intrinsic Value Details

Atrion Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 161.64 - 230.68 189.34 -58.4%
DCF (Growth 10y) 182.18 - 255.01 211.49 -53.6%
DCF (EBITDA 5y) 362.99 - 392.23 377.78 -17.1%
DCF (EBITDA 10y) 361.14 - 408.40 384.36 -15.6%
Fair Value 53.17 - 53.17 53.17 -88.33%
P/E 381.40 - 436.21 418.02 -8.2%
EV/EBITDA 293.18 - 481.45 382.64 -16.0%
EPV 156.38 - 190.50 173.44 -61.9%
DDM - Stable 80.47 - 166.34 123.41 -72.9%
DDM - Multi 128.45 - 198.99 155.54 -65.9%

Atrion Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 801.86
Beta 0.99
Outstanding shares (mil) 1.76
Enterprise Value (mil) 794.72
Market risk premium 4.60%
Cost of Equity 8.00%
Cost of Debt 5.00%
WACC 6.15%