CRY
CryoLife Inc
Price:  
17.88 
USD
Volume:  
257,460.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRY Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of CryoLife Inc (CRY) is 2.03 USD. This CRY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.88 USD, the upside of CryoLife Inc is %.

The range of the Intrinsic Value is (1.48) - 22.64 USD

17.88 USD
Stock Price
2.03 USD
Intrinsic Value
Intrinsic Value Details

CRY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.48) - 22.64 2.03 -88.6%
DCF (Growth 10y) 3.71 - 52.26 10.81 -39.5%
DCF (EBITDA 5y) 3.34 - 6.50 5.14 -71.3%
DCF (EBITDA 10y) 8.17 - 14.84 11.62 -35.0%
Fair Value 1.41 - 1.41 1.41 -92.12%
P/E (0.92) - (1.17) (0.99) -105.5%
EV/EBITDA (0.59) - 17.87 9.18 -48.7%
EPV 3.49 - 8.02 5.75 -67.8%
DDM - Stable (0.35) - (2.37) (1.36) -107.6%
DDM - Multi (0.50) - (2.59) (0.83) -104.7%

CRY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 703.22
Beta 1.54
Outstanding shares (mil) 39.33
Enterprise Value (mil) 953.18
Market risk premium 4.24%
Cost of Equity 8.00%
Cost of Debt 6.77%
WACC 7.35%