CAH
Cardinal Health Inc
Price:  
96.39 
USD
Volume:  
1,206,967.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAH Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Cardinal Health Inc (CAH) is 1,433.53 USD. This CAH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.39 USD, the upside of Cardinal Health Inc is %.

The range of the Intrinsic Value is 1,000.40 - 2,600.20 USD

96.39 USD
Stock Price
1,433.53 USD
Intrinsic Value
Intrinsic Value Details

CAH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,000.40 - 2,600.20 1,433.53 1387.2%
DCF (Growth 10y) 1,440.99 - 3,556.94 2,016.65 1992.2%
DCF (EBITDA 5y) 530.27 - 691.27 590.65 512.8%
DCF (EBITDA 10y) 881.45 - 1,139.75 982.55 919.3%
Fair Value 24.05 - 24.05 24.05 -75.05%
P/E 22.89 - 178.32 92.13 -4.4%
EV/EBITDA 58.20 - 217.91 122.59 27.2%
EPV 121.36 - 160.75 141.05 46.3%
DDM - Stable 24.94 - 82.34 53.64 -44.4%
DDM - Multi 804.97 - 1,945.23 1,125.34 1067.5%

CAH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,477.71
Beta 0.48
Outstanding shares (mil) 243.57
Enterprise Value (mil) 25,613.71
Market risk premium 4.60%
Cost of Equity 6.42%
Cost of Debt 4.34%
WACC 5.86%