As of 2024-12-13, the Intrinsic Value of Atrion Corp (ATRI) is
155.35 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
-66.20%.
The range of the Intrinsic Value is 124.94 - 210.24 USD
155.35 USD
Intrinsic Value
Atrion Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.94 - 210.24 |
155.35 |
-66.2% |
| DCF (Growth 10y) |
150.28 - 254.43 |
187.50 |
-59.2% |
| DCF (EBITDA 5y) |
250.50 - 369.76 |
307.95 |
-33.0% |
| DCF (EBITDA 10y) |
247.41 - 389.04 |
312.25 |
-32.1% |
| Fair Value |
35.68 - 35.68 |
35.68 |
-92.24% |
| P/E |
270.85 - 452.39 |
371.34 |
-19.3% |
| EV/EBITDA |
175.55 - 465.92 |
321.09 |
-30.2% |
| EPV |
129.38 - 189.10 |
159.24 |
-65.4% |
| DDM - Stable |
39.97 - 107.26 |
73.62 |
-84.0% |
| DDM - Multi |
101.77 - 194.81 |
132.05 |
-71.3% |
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 |
9.74% |
| Cost of Debt |
5.00% |
| WACC |
7.02% |