BAX
Baxter International Inc
Price:  
34.29 
USD
Volume:  
6,960,437.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Baxter Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Baxter International Inc (BAX) is 47.14 USD. This Baxter valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.29 USD, the upside of Baxter International Inc is %.

The range of the Intrinsic Value is 24.20 - 123.33 USD

34.29 USD
Stock Price
47.14 USD
Intrinsic Value
Intrinsic Value Details

Baxter Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.20 - 123.33 47.14 37.5%
DCF (Growth 10y) 38.08 - 159.88 66.50 93.9%
DCF (EBITDA 5y) 37.92 - 83.71 58.33 70.1%
DCF (EBITDA 10y) 49.52 - 109.94 75.19 119.3%
Fair Value 25.99 - 25.99 25.99 -24.20%
P/E 20.15 - 279.78 128.22 273.9%
EV/EBITDA 38.71 - 79.87 50.56 47.4%
EPV 12.37 - 28.21 20.29 -40.8%
DDM - Stable 36.06 - 97.26 66.66 94.4%
DDM - Multi 20.46 - 43.37 27.86 -18.8%

Baxter Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,473.50
Beta 0.81
Outstanding shares (mil) 509.58
Enterprise Value (mil) 28,173.50
Market risk premium 4.60%
Cost of Equity 10.95%
Cost of Debt 5.85%
WACC 8.33%