CVS
CVS Health Corp
Price:  
59.00 
USD
Volume:  
7,649,698.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVS Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of CVS Health Corp (CVS) is 123.34 USD. This CVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.00 USD, the upside of CVS Health Corp is %.

The range of the Intrinsic Value is 81.85 - 209.87 USD

59.00 USD
Stock Price
123.34 USD
Intrinsic Value
Intrinsic Value Details

CVS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.85 - 209.87 123.34 109.1%
DCF (Growth 10y) 101.98 - 248.65 149.68 153.7%
DCF (EBITDA 5y) 97.01 - 136.34 112.84 91.3%
DCF (EBITDA 10y) 115.29 - 179.72 141.81 140.4%
Fair Value 145.79 - 145.79 145.79 147.11%
P/E 95.12 - 147.08 119.39 102.4%
EV/EBITDA 55.46 - 126.03 86.48 46.6%
EPV 276.37 - 499.98 388.17 557.9%
DDM - Stable 32.70 - 81.98 57.34 -2.8%
DDM - Multi 51.24 - 101.76 68.31 15.8%

CVS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 74,066.83
Beta 0.49
Outstanding shares (mil) 1,255.37
Enterprise Value (mil) 128,409.83
Market risk premium 4.60%
Cost of Equity 9.94%
Cost of Debt 5.50%
WACC 7.28%