As of 2024-09-15, the Intrinsic Value of Cardinal Health Inc (CAH) is
118.57 USD. This CAH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.17 USD, the upside of Cardinal Health Inc is
%.
The range of the Intrinsic Value is 88.75 - 182.13 USD
118.57 USD
Intrinsic Value
CAH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.75 - 182.13 |
118.57 |
4.8% |
| DCF (Growth 10y) |
110.49 - 213.80 |
143.68 |
27.0% |
| DCF (EBITDA 5y) |
57.33 - 75.51 |
63.27 |
-44.1% |
| DCF (EBITDA 10y) |
82.01 - 106.66 |
90.66 |
-19.9% |
| Fair Value |
17.47 - 17.47 |
17.47 |
-84.56% |
| P/E |
35.92 - 76.38 |
48.63 |
-57.0% |
| EV/EBITDA |
68.74 - 102.72 |
87.58 |
-22.6% |
| EPV |
106.04 - 129.76 |
117.90 |
4.2% |
| DDM - Stable |
34.44 - 90.40 |
62.42 |
-44.8% |
| DDM - Multi |
53.53 - 103.08 |
69.86 |
-38.3% |
CAH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,596.50 |
| Beta |
0.36 |
| Outstanding shares (mil) |
243.85 |
| Enterprise Value (mil) |
27,555.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.29% |
| Cost of Debt |
4.28% |
| WACC |
6.60% |