As of 2024-12-14, the Intrinsic Value of Aveanna Healthcare Holdings Inc (AVAH) is
1.80 USD. This AVAH valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.03 USD, the upside of Aveanna Healthcare Holdings Inc is
-64.30%.
The range of the Intrinsic Value is (1.01) - 9.55 USD
AVAH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.66) - 5.08 |
(0.62) |
-112.3% |
| DCF (Growth 10y) |
(1.01) - 9.55 |
1.80 |
-64.3% |
| DCF (EBITDA 5y) |
(0.18) - 1.97 |
0.85 |
-83.0% |
| DCF (EBITDA 10y) |
1.03 - 5.70 |
3.08 |
-38.7% |
| Fair Value |
-1.70 - -1.70 |
-1.70 |
-133.87% |
| P/E |
(6.64) - (6.30) |
(6.84) |
-236.0% |
| EV/EBITDA |
(4.01) - 1.86 |
(0.99) |
-119.7% |
| EPV |
(3.27) - (0.18) |
(1.73) |
-134.3% |
| DDM - Stable |
(2.45) - (6.26) |
(4.35) |
-186.5% |
| DDM - Multi |
(1.69) - (3.38) |
(2.26) |
-144.9% |
AVAH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
971.95 |
| Beta |
1.26 |
| Outstanding shares (mil) |
193.23 |
| Enterprise Value (mil) |
2,347.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.32% |
| Cost of Debt |
11.47% |
| WACC |
10.40% |