DXCM
Dexcom Inc
Price:  
127.37 
USD
Volume:  
2,275,563.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dexcom Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Dexcom Inc (DXCM) is 29.74 USD. This Dexcom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.37 USD, the upside of Dexcom Inc is %.

The range of the Intrinsic Value is 18.49 - 66.05 USD

127.37 USD
Stock Price
29.74 USD
Intrinsic Value
Intrinsic Value Details

Dexcom Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.49 - 66.05 29.74 -76.7%
DCF (Growth 10y) 32.40 - 109.64 50.77 -60.1%
DCF (EBITDA 5y) 60.35 - 106.13 88.35 -30.6%
DCF (EBITDA 10y) 72.07 - 141.52 109.97 -13.7%
Fair Value 40.19 - 40.19 40.19 -68.45%
P/E 59.31 - 89.67 68.03 -46.6%
EV/EBITDA 36.95 - 60.29 53.40 -58.1%
EPV 0.91 - 3.33 2.12 -98.3%
DDM - Stable 13.24 - 53.29 33.26 -73.9%
DDM - Multi 28.35 - 92.53 43.86 -65.6%

Dexcom Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50,652.50
Beta 1.03
Outstanding shares (mil) 397.68
Enterprise Value (mil) 52,294.90
Market risk premium 4.60%
Cost of Equity 9.61%
Cost of Debt 4.31%
WACC 9.32%