ATRI
Atrion Corp
Price:  
459.92 
USD
Volume:  
29,730.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Atrion Intrinsic Value

-63.70 %
Upside

As of 2024-11-04, the Intrinsic Value of Atrion Corp (ATRI) is 167.16 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 -63.70%.

The range of the Intrinsic Value is 137.61 - 216.68 USD

459.92 USD
Stock Price
167.16 USD
Intrinsic Value
Intrinsic Value Details

Atrion Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 137.61 - 216.68 167.16 -63.7%
DCF (Growth 10y) 166.99 - 262.65 202.84 -55.9%
DCF (EBITDA 5y) 302.49 - 371.89 354.40 -22.9%
DCF (EBITDA 10y) 300.71 - 393.54 360.68 -21.6%
Fair Value 35.68 - 35.68 35.68 -92.24%
P/E 249.73 - 434.12 334.30 -27.3%
EV/EBITDA 210.59 - 398.81 312.68 -32.0%
EPV 143.14 - 193.94 168.54 -63.4%
DDM - Stable 46.22 - 112.75 79.49 -82.7%
DDM - Multi 116.18 - 204.24 146.70 -68.1%

Atrion Intrinsic Value - Key Valuation Metrics

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 8.75%
Cost of Debt 5.00%
WACC 6.52%