CVET
Covetrus Inc
Price:  
20.99 
USD
Volume:  
5,001,680.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVET Intrinsic Value

-68.70 %
Upside

What is the intrinsic value of CVET?

As of 2025-07-04, the Intrinsic Value of Covetrus Inc (CVET) is 6.58 USD. This CVET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.99 USD, the upside of Covetrus Inc is -68.70%.

The range of the Intrinsic Value is 2.68 - 15.74 USD

Is CVET undervalued or overvalued?

Based on its market price of 20.99 USD and our intrinsic valuation, Covetrus Inc (CVET) is overvalued by 68.70%.

20.99 USD
Stock Price
6.58 USD
Intrinsic Value
Intrinsic Value Details

CVET Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.68 - 15.74 6.58 -68.7%
DCF (Growth 10y) 5.62 - 21.97 10.57 -49.6%
DCF (EBITDA 5y) 11.51 - 17.91 14.94 -28.8%
DCF (EBITDA 10y) 11.37 - 22.73 16.61 -20.9%
Fair Value -0.46 - -0.46 -0.46 -102.21%
P/E (1.92) - 2.78 0.35 -98.3%
EV/EBITDA 2.36 - 6.78 4.64 -77.9%
EPV 0.30 - 4.81 2.55 -87.8%
DDM - Stable (0.97) - (3.20) (2.08) -109.9%
DDM - Multi 18.12 - 46.62 26.12 24.5%

CVET Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,941.18
Beta 1.49
Outstanding shares (mil) 140.12
Enterprise Value (mil) 3,903.18
Market risk premium 4.60%
Cost of Equity 7.65%
Cost of Debt 36.89%
WACC 13.51%