CHE
Chemed Corp
Price:  
555.37 
USD
Volume:  
45,104.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHE Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Chemed Corp (CHE) is 655.98 USD. This CHE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 555.37 USD, the upside of Chemed Corp is %.

The range of the Intrinsic Value is 464.36 - 1,185.96 USD

555.37 USD
Stock Price
655.98 USD
Intrinsic Value
Intrinsic Value Details

CHE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 464.36 - 1,185.96 655.98 18.1%
DCF (Growth 10y) 570.86 - 1,402.42 793.77 42.9%
DCF (EBITDA 5y) 672.93 - 878.78 780.97 40.6%
DCF (EBITDA 10y) 748.95 - 1,062.82 901.22 62.3%
Fair Value 144.04 - 144.04 144.04 -74.06%
P/E 500.02 - 589.65 550.06 -1.0%
EV/EBITDA 439.17 - 638.14 527.32 -5.1%
EPV 232.68 - 329.10 280.89 -49.4%
DDM - Stable 163.38 - 582.07 372.73 -32.9%
DDM - Multi 350.56 - 990.05 520.09 -6.4%

CHE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,408.30
Beta 0.19
Outstanding shares (mil) 15.14
Enterprise Value (mil) 8,108.55
Market risk premium 4.60%
Cost of Equity 8.46%
Cost of Debt 4.62%
WACC 8.45%