As of 2024-12-13, the Intrinsic Value of Covanta Holding Corp (CVA) is
24.27 USD. This CVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.26 USD, the upside of Covanta Holding Corp is
19.80%.
The range of the Intrinsic Value is 6.36 - 152.91 USD
24.27 USD
Intrinsic Value
CVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.36 - 152.91 |
24.27 |
19.8% |
| DCF (Growth 10y) |
14.30 - 200.41 |
37.24 |
83.8% |
| DCF (EBITDA 5y) |
12.61 - 22.67 |
17.22 |
-15.0% |
| DCF (EBITDA 10y) |
18.18 - 37.55 |
26.60 |
31.3% |
| Fair Value |
0.15 - 0.15 |
0.15 |
-99.25% |
| P/E |
1.53 - 3.79 |
2.18 |
-89.2% |
| EV/EBITDA |
2.91 - 21.38 |
12.08 |
-40.4% |
| EPV |
1.41 - 18.22 |
9.81 |
-51.6% |
| DDM - Stable |
1.31 - 3.95 |
2.63 |
-87.0% |
| DDM - Multi |
13.86 - 28.76 |
18.33 |
-9.5% |
CVA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,674.32 |
| Beta |
1.38 |
| Outstanding shares (mil) |
132.00 |
| Enterprise Value (mil) |
5,104.32 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.58% |
| Cost of Debt |
8.57% |
| WACC |
7.96% |