CORT
Corcept Therapeutics Inc
Price:  
22.99 
USD
Volume:  
1,377,590.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CORT Intrinsic Value

24.50 %
Upside

As of 2024-02-23, the Intrinsic Value of Corcept Therapeutics Inc (CORT) is 28.62 USD. This CORT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.99 USD, the upside of Corcept Therapeutics Inc is 24.50%.

The range of the Intrinsic Value is 20.74 - 49.12 USD

22.99 USD
Stock Price
28.62 USD
Intrinsic Value
Intrinsic Value Details

CORT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.74 - 49.12 28.62 24.5%
DCF (Growth 10y) 24.88 - 55.78 33.51 45.8%
DCF (EBITDA 5y) 15.55 - 20.38 17.79 -22.6%
DCF (EBITDA 10y) 19.89 - 26.16 22.75 -1.0%
Fair Value 4.43 - 4.43 4.43 -80.72%
P/E 17.11 - 23.41 21.44 -6.7%
EV/EBITDA 9.57 - 20.54 14.01 -39.0%
EPV 11.78 - 14.29 13.03 -43.3%
DDM - Stable 5.63 - 14.67 10.15 -55.8%
DDM - Multi 8.24 - 16.97 11.13 -51.6%

CORT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,369.81
Beta 0.11
Outstanding shares (mil) 103.08
Enterprise Value (mil) 2,258.01
Market risk premium 4.60%
Cost of Equity 12.23%
Cost of Debt 5.00%
WACC 8.18%