DXCM
Dexcom Inc
Price:  
79.41 
USD
Volume:  
2,736,980.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dexcom Intrinsic Value

-40.10 %
Upside

As of 2024-12-11, the Intrinsic Value of Dexcom Inc (DXCM) is 47.55 USD. This Dexcom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.41 USD, the upside of Dexcom Inc is -40.10%.

The range of the Intrinsic Value is 29.40 - 113.61 USD

79.41 USD
Stock Price
47.55 USD
Intrinsic Value
Intrinsic Value Details

Dexcom Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.40 - 113.61 47.55 -40.1%
DCF (Growth 10y) 59.65 - 215.47 93.36 17.6%
DCF (EBITDA 5y) 49.17 - 84.96 65.84 -17.1%
DCF (EBITDA 10y) 78.23 - 138.00 105.20 32.5%
Fair Value 43.57 - 43.57 43.57 -45.13%
P/E 57.35 - 79.62 65.02 -18.1%
EV/EBITDA 23.45 - 54.16 42.33 -46.7%
EPV 2.10 - 4.05 3.08 -96.1%
DDM - Stable 21.62 - 92.61 57.11 -28.1%
DDM - Multi 46.28 - 153.32 71.00 -10.6%

Dexcom Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 31,017.55
Beta 0.53
Outstanding shares (mil) 390.60
Enterprise Value (mil) 32,894.14
Market risk premium 4.60%
Cost of Equity 7.67%
Cost of Debt 4.25%
WACC 7.35%