As of 2024-12-15, the Intrinsic Value of Cross Country Healthcare Inc (CCRN) is
21.15 USD. This CCRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.06 USD, the upside of Cross Country Healthcare Inc is
17.10%.
The range of the Intrinsic Value is 18.71 - 24.70 USD
21.15 USD
Intrinsic Value
CCRN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.71 - 24.70 |
21.15 |
17.1% |
| DCF (Growth 10y) |
19.55 - 25.23 |
21.88 |
21.2% |
| DCF (EBITDA 5y) |
34.06 - 38.42 |
35.77 |
98.0% |
| DCF (EBITDA 10y) |
30.57 - 36.37 |
33.01 |
82.8% |
| Fair Value |
-1.34 - -1.34 |
-1.34 |
-107.42% |
| P/E |
(1.24) - 34.49 |
13.42 |
-25.7% |
| EV/EBITDA |
17.56 - 39.13 |
24.26 |
34.3% |
| EPV |
46.55 - 58.62 |
52.59 |
191.2% |
| DDM - Stable |
(0.27) - (0.51) |
(0.39) |
-102.2% |
| DDM - Multi |
7.60 - 11.53 |
9.19 |
-49.1% |
CCRN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
594.54 |
| Beta |
0.38 |
| Outstanding shares (mil) |
32.92 |
| Enterprise Value (mil) |
530.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.06% |
| Cost of Debt |
7.91% |
| WACC |
9.08% |