As of 2024-12-15, the Intrinsic Value of Cardinal Health Inc (CAH) is
1,195.60 USD. This CAH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.10 USD, the upside of Cardinal Health Inc is
912.40%.
The range of the Intrinsic Value is 870.73 - 1,943.60 USD
1,195.60 USD
Intrinsic Value
CAH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
870.73 - 1,943.60 |
1,195.60 |
912.4% |
| DCF (Growth 10y) |
1,195.61 - 2,525.28 |
1,600.53 |
1255.2% |
| DCF (EBITDA 5y) |
529.07 - 810.48 |
656.43 |
455.8% |
| DCF (EBITDA 10y) |
813.55 - 1,186.16 |
979.33 |
729.2% |
| Fair Value |
26.09 - 26.09 |
26.09 |
-77.91% |
| P/E |
77.55 - 206.70 |
142.37 |
20.6% |
| EV/EBITDA |
61.12 - 286.36 |
149.30 |
26.4% |
| EPV |
99.73 - 127.80 |
113.77 |
-3.7% |
| DDM - Stable |
53.15 - 150.66 |
101.90 |
-13.7% |
| DDM - Multi |
662.91 - 1,425.15 |
901.12 |
663.0% |
CAH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,581.38 |
| Beta |
0.10 |
| Outstanding shares (mil) |
242.01 |
| Enterprise Value (mil) |
30,878.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.00% |
| Cost of Debt |
4.28% |
| WACC |
6.37% |