BKD
Brookdale Senior Living Inc
Price:  
5.57 
USD
Volume:  
1,706,285.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BKD Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Brookdale Senior Living Inc (BKD) is 8.23 USD. This BKD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.57 USD, the upside of Brookdale Senior Living Inc is %.

The range of the Intrinsic Value is (5.00) - 408.31 USD

5.57 USD
Stock Price
8.23 USD
Intrinsic Value
Intrinsic Value Details

BKD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (5.00) - 408.31 8.23 47.7%
DCF (Growth 10y) (1.47) - 520.11 15.41 176.7%
DCF (EBITDA 5y) 4.51 - 28.53 15.15 171.9%
DCF (EBITDA 10y) 3.95 - 45.12 19.02 241.5%
Fair Value -4.99 - -4.99 -4.99 -189.58%
P/E (20.40) - (19.38) (20.26) -463.7%
EV/EBITDA 0.15 - 7.80 4.50 -19.2%
EPV (10.21) - 8.79 (0.71) -112.7%
DDM - Stable (7.09) - (24.67) (15.88) -385.2%
DDM - Multi 8.42 - 24.26 12.68 127.7%

BKD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,054.62
Beta 1.26
Outstanding shares (mil) 189.34
Enterprise Value (mil) 4,625.81
Market risk premium 4.60%
Cost of Equity 10.74%
Cost of Debt 12.33%
WACC 11.50%