BHC.TO
Bausch Health Companies Inc
Price:  
11.01 
CAD
Volume:  
104,378.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BHC.TO Intrinsic Value

-10.20 %
Upside

As of 2024-12-14, the Intrinsic Value of Bausch Health Companies Inc (BHC.TO) is 9.89 CAD. This BHC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.01 CAD, the upside of Bausch Health Companies Inc is -10.20%.

The range of the Intrinsic Value is (20.92) - 122.85 CAD

11.01 CAD
Stock Price
9.89 CAD
Intrinsic Value
Intrinsic Value Details

BHC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (20.92) - 122.85 9.89 -10.2%
DCF (Growth 10y) (17.58) - 116.80 11.57 5.1%
DCF (EBITDA 5y) (41.35) - (26.65) (1,747.81) -123450.0%
DCF (EBITDA 10y) (31.45) - (10.77) (1,747.81) -123450.0%
Fair Value -3.43 - -3.43 -3.43 -131.12%
P/E (12.07) - (16.43) (13.31) -220.9%
EV/EBITDA (18.99) - 16.15 (1.89) -117.2%
EPV 51.11 - 144.57 97.84 788.6%
DDM - Stable (3.49) - (11.51) (7.50) -168.1%
DDM - Multi (5.34) - (14.63) (7.92) -172.0%

BHC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,049.51
Beta 0.57
Outstanding shares (mil) 367.80
Enterprise Value (mil) 33,481.16
Market risk premium 5.10%
Cost of Equity 11.56%
Cost of Debt 10.69%
WACC 6.93%