As of 2024-12-15, the Intrinsic Value of Brookdale Senior Living Inc (BKD) is
3.64 USD. This BKD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.27 USD, the upside of Brookdale Senior Living Inc is
-31.00%.
The range of the Intrinsic Value is (8.17) - 812.38 USD
BKD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8.17) - 812.38 |
3.64 |
-31.0% |
| DCF (Growth 10y) |
(4.83) - 1,074.54 |
10.79 |
104.7% |
| DCF (EBITDA 5y) |
2.01 - 25.06 |
11.36 |
115.5% |
| DCF (EBITDA 10y) |
0.71 - 44.47 |
15.28 |
190.0% |
| Fair Value |
-5.25 - -5.25 |
-5.25 |
-199.62% |
| P/E |
(17.91) - (22.18) |
(20.21) |
-483.5% |
| EV/EBITDA |
(1.22) - 10.16 |
4.17 |
-20.9% |
| EPV |
(13.17) - 8.04 |
(2.57) |
-148.7% |
| DDM - Stable |
(8.87) - (51.26) |
(30.07) |
-670.5% |
| DDM - Multi |
10.93 - 51.51 |
18.31 |
247.4% |
BKD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,049.84 |
| Beta |
0.28 |
| Outstanding shares (mil) |
199.21 |
| Enterprise Value (mil) |
5,105.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.99% |
| Cost of Debt |
14.32% |
| WACC |
12.61% |