CCRN
Cross Country Healthcare Inc
Price:  
14.55 
USD
Volume:  
339,082.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCRN Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Cross Country Healthcare Inc (CCRN) is 22.09 USD. This CCRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.55 USD, the upside of Cross Country Healthcare Inc is %.

The range of the Intrinsic Value is 18.51 - 27.79 USD

14.55 USD
Stock Price
22.09 USD
Intrinsic Value
Intrinsic Value Details

CCRN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.51 - 27.79 22.09 51.8%
DCF (Growth 10y) 20.87 - 31.04 24.81 70.5%
DCF (EBITDA 5y) 25.03 - 40.57 32.81 125.5%
DCF (EBITDA 10y) 25.18 - 40.68 32.51 123.4%
Fair Value 33.04 - 33.04 33.04 127.06%
P/E 30.37 - 38.77 34.95 140.2%
EV/EBITDA 26.77 - 45.36 34.36 136.1%
EPV 44.15 - 60.66 52.41 260.2%
DDM - Stable 6.30 - 12.77 9.53 -34.5%
DDM - Multi 7.76 - 13.15 9.83 -32.4%

CCRN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 504.59
Beta -0.03
Outstanding shares (mil) 34.68
Enterprise Value (mil) 499.35
Market risk premium 4.60%
Cost of Equity 12.50%
Cost of Debt 5.70%
WACC 8.44%