CVS
CVS Health Corp
Price:  
75.19 
USD
Volume:  
6,777,689.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVS Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of CVS Health Corp (CVS) is 97.99 USD. This CVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.19 USD, the upside of CVS Health Corp is %.

The range of the Intrinsic Value is 64.81 - 164.15 USD

75.19 USD
Stock Price
97.99 USD
Intrinsic Value
Intrinsic Value Details

CVS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.81 - 164.15 97.99 30.3%
DCF (Growth 10y) 86.59 - 207.64 127.13 69.1%
DCF (EBITDA 5y) 90.34 - 127.37 109.57 45.7%
DCF (EBITDA 10y) 105.65 - 167.83 135.03 79.6%
Fair Value 165.76 - 165.76 165.76 120.45%
P/E 94.16 - 131.41 109.37 45.5%
EV/EBITDA 68.97 - 127.47 87.73 16.7%
EPV 244.67 - 436.49 340.58 353.0%
DDM - Stable 36.06 - 87.97 62.02 -17.5%
DDM - Multi 46.85 - 91.66 62.24 -17.2%

CVS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 94,622.86
Beta 0.53
Outstanding shares (mil) 1,258.45
Enterprise Value (mil) 148,036.86
Market risk premium 4.60%
Cost of Equity 10.33%
Cost of Debt 5.50%
WACC 8.14%