CORT
Corcept Therapeutics Inc
Price:  
30.04 
USD
Volume:  
1,837,328.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CORT Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Corcept Therapeutics Inc (CORT) is 42.16 USD. This CORT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.04 USD, the upside of Corcept Therapeutics Inc is %.

The range of the Intrinsic Value is 28.84 - 86.36 USD

30.04 USD
Stock Price
42.16 USD
Intrinsic Value
Intrinsic Value Details

CORT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.84 - 86.36 42.16 40.3%
DCF (Growth 10y) 34.89 - 98.32 49.64 65.2%
DCF (EBITDA 5y) 14.36 - 17.63 15.99 -46.8%
DCF (EBITDA 10y) 19.78 - 23.96 21.82 -27.4%
Fair Value 8.71 - 8.71 8.71 -71.02%
P/E 14.33 - 24.87 20.31 -32.4%
EV/EBITDA 9.71 - 16.71 13.51 -55.0%
EPV 14.48 - 16.45 15.47 -48.5%
DDM - Stable 10.94 - 31.53 21.23 -29.3%
DDM - Multi 14.63 - 32.92 20.27 -32.5%

CORT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,127.46
Beta 0.65
Outstanding shares (mil) 104.11
Enterprise Value (mil) 2,977.71
Market risk premium 4.60%
Cost of Equity 9.25%
Cost of Debt 5.00%
WACC 6.74%