CVS
CVS Health Corp
Price:  
62.78 
USD
Volume:  
7,830,017.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVS Intrinsic Value

65.60 %
Upside

What is the intrinsic value of CVS?

As of 2025-05-20, the Intrinsic Value of CVS Health Corp (CVS) is 103.95 USD. This CVS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.78 USD, the upside of CVS Health Corp is 65.60%.

The range of the Intrinsic Value is 69.18 - 172.14 USD

Is CVS undervalued or overvalued?

Based on its market price of 62.78 USD and our intrinsic valuation, CVS Health Corp (CVS) is undervalued by 65.60%.

62.78 USD
Stock Price
103.95 USD
Intrinsic Value
Intrinsic Value Details

CVS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.18 - 172.14 103.95 65.6%
DCF (Growth 10y) 85.54 - 199.51 124.19 97.8%
DCF (EBITDA 5y) 63.92 - 107.35 84.20 34.1%
DCF (EBITDA 10y) 85.99 - 146.99 113.27 80.4%
Fair Value 20.91 - 20.91 20.91 -66.69%
P/E 84.55 - 116.61 99.11 57.9%
EV/EBITDA 30.79 - 93.51 60.78 -3.2%
EPV 310.57 - 517.15 413.86 559.2%
DDM - Stable 27.27 - 62.42 44.85 -28.6%
DDM - Multi 38.27 - 67.22 48.68 -22.5%

CVS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 79,252.22
Beta 0.71
Outstanding shares (mil) 1,262.38
Enterprise Value (mil) 133,886.22
Market risk premium 4.60%
Cost of Equity 8.88%
Cost of Debt 5.50%
WACC 6.70%