As of 2024-12-14, the Intrinsic Value of Baxter International Inc (BAX) is
7.56 USD. This Baxter valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.32 USD, the upside of Baxter International Inc is
-75.10%.
The range of the Intrinsic Value is (1.65) - 33.73 USD
Baxter Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.65) - 33.73 |
7.56 |
-75.1% |
| DCF (Growth 10y) |
1.25 - 37.55 |
10.80 |
-64.4% |
| DCF (EBITDA 5y) |
11.15 - 33.99 |
20.16 |
-33.5% |
| DCF (EBITDA 10y) |
11.61 - 37.92 |
21.79 |
-28.1% |
| Fair Value |
1.06 - 1.06 |
1.06 |
-96.51% |
| P/E |
4.14 - 9.74 |
6.48 |
-78.6% |
| EV/EBITDA |
25.70 - 65.56 |
37.15 |
22.5% |
| EPV |
10.34 - 25.89 |
18.11 |
-40.3% |
| DDM - Stable |
1.27 - 3.27 |
2.27 |
-92.5% |
| DDM - Multi |
12.79 - 19.85 |
15.21 |
-49.8% |
Baxter Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,468.66 |
| Beta |
0.25 |
| Outstanding shares (mil) |
510.18 |
| Enterprise Value (mil) |
26,983.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.76% |
| Cost of Debt |
5.50% |
| WACC |
8.44% |