CERN
Cerner Corp
Price:  
94.92 
USD
Volume:  
38,071,268.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cerner Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Cerner Corp (CERN) is 74.01 USD. This Cerner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.92 USD, the upside of Cerner Corp is %.

The range of the Intrinsic Value is 41.87 - 321.43 USD

94.92 USD
Stock Price
74.01 USD
Intrinsic Value
Intrinsic Value Details

Cerner Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.87 - 321.43 74.01 -22.0%
DCF (Growth 10y) 46.34 - 325.36 78.64 -17.2%
DCF (EBITDA 5y) 31.28 - 69.07 39.41 -58.5%
DCF (EBITDA 10y) 37.38 - 78.12 46.73 -50.8%
Fair Value 10.02 - 10.02 10.02 -89.44%
P/E 40.16 - 83.94 62.05 -34.6%
EV/EBITDA 25.95 - 83.59 47.60 -49.9%
EPV 29.16 - 42.10 35.63 -62.5%
DDM - Stable 27.06 - 226.02 126.54 33.3%
DDM - Multi 39.25 - 243.02 66.47 -30.0%

Cerner Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 27,915.78
Beta 0.76
Outstanding shares (mil) 294.10
Enterprise Value (mil) 27,915.78
Market risk premium 4.24%
Cost of Equity 6.99%
Cost of Debt 4.25%
WACC 6.77%