As of 2024-12-13, the Intrinsic Value of Chemed Corp (CHE) is
688.64 USD. This CHE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 553.20 USD, the upside of Chemed Corp is
24.50%.
The range of the Intrinsic Value is 474.31 - 1,341.33 USD
688.64 USD
Intrinsic Value
CHE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
474.31 - 1,341.33 |
688.64 |
24.5% |
| DCF (Growth 10y) |
604.79 - 1,652.56 |
865.99 |
56.5% |
| DCF (EBITDA 5y) |
597.08 - 894.71 |
738.85 |
33.6% |
| DCF (EBITDA 10y) |
713.37 - 1,142.89 |
906.44 |
63.9% |
| Fair Value |
154.99 - 154.99 |
154.99 |
-71.98% |
| P/E |
546.81 - 672.09 |
609.95 |
10.3% |
| EV/EBITDA |
388.99 - 684.71 |
542.25 |
-2.0% |
| EPV |
231.45 - 341.22 |
286.34 |
-48.2% |
| DDM - Stable |
176.18 - 690.53 |
433.35 |
-21.7% |
| DDM - Multi |
370.18 - 1,140.09 |
560.31 |
1.3% |
CHE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,286.94 |
| Beta |
0.38 |
| Outstanding shares (mil) |
14.98 |
| Enterprise Value (mil) |
8,048.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
4.48% |
| WACC |
8.31% |