As of 2024-12-12, 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
-22.00%.
The range of the Intrinsic Value is 41.87 - 321.43 USD
74.01 USD
Intrinsic Value
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) |
35.84 - 69.07 |
43.26 |
-54.4% |
| DCF (EBITDA 10y) |
41.40 - 78.12 |
50.30 |
-47.0% |
| Fair Value |
10.02 - 10.02 |
10.02 |
-89.44% |
| P/E |
40.16 - 94.99 |
67.58 |
-28.8% |
| EV/EBITDA |
31.18 - 83.90 |
49.82 |
-47.5% |
| 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% |