EHC
Encompass Health Corp
Price:  
119.04 
USD
Volume:  
400,752.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EHC Intrinsic Value

18.10 %
Upside

What is the intrinsic value of EHC?

As of 2025-07-07, the Intrinsic Value of Encompass Health Corp (EHC) is 140.56 USD. This EHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.04 USD, the upside of Encompass Health Corp is 18.10%.

The range of the Intrinsic Value is 97.53 - 240.79 USD

Is EHC undervalued or overvalued?

Based on its market price of 119.04 USD and our intrinsic valuation, Encompass Health Corp (EHC) is undervalued by 18.10%.

119.04 USD
Stock Price
140.56 USD
Intrinsic Value
Intrinsic Value Details

EHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 97.53 - 240.79 140.56 18.1%
DCF (Growth 10y) 126.59 - 287.37 175.18 47.2%
DCF (EBITDA 5y) 122.36 - 175.92 156.45 31.4%
DCF (EBITDA 10y) 147.62 - 214.24 187.00 57.1%
Fair Value 48.37 - 48.37 48.37 -59.37%
P/E 87.99 - 126.11 111.74 -6.1%
EV/EBITDA 82.41 - 167.43 124.59 4.7%
EPV 105.81 - 136.48 121.14 1.8%
DDM - Stable 48.16 - 135.11 91.64 -23.0%
DDM - Multi 80.67 - 173.63 109.91 -7.7%

EHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,019.47
Beta 0.64
Outstanding shares (mil) 100.97
Enterprise Value (mil) 14,395.57
Market risk premium 4.60%
Cost of Equity 8.19%
Cost of Debt 5.13%
WACC 7.48%