As of 2024-12-14, the Intrinsic Value of Encompass Health Corp (EHC) is
110.92 USD. This EHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.66 USD, the upside of Encompass Health Corp is
12.40%.
The range of the Intrinsic Value is 73.71 - 202.85 USD
110.92 USD
Intrinsic Value
EHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.71 - 202.85 |
110.92 |
12.4% |
| DCF (Growth 10y) |
93.65 - 234.22 |
134.45 |
36.3% |
| DCF (EBITDA 5y) |
106.79 - 149.00 |
127.87 |
29.6% |
| DCF (EBITDA 10y) |
121.35 - 176.21 |
147.57 |
49.6% |
| Fair Value |
35.74 - 35.74 |
35.74 |
-63.78% |
| P/E |
74.46 - 138.99 |
111.54 |
13.1% |
| EV/EBITDA |
75.29 - 152.82 |
112.01 |
13.5% |
| EPV |
85.52 - 119.62 |
102.57 |
4.0% |
| DDM - Stable |
36.09 - 107.34 |
71.72 |
-27.3% |
| DDM - Multi |
60.29 - 138.06 |
83.78 |
-15.1% |
EHC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,940.00 |
| Beta |
0.53 |
| Outstanding shares (mil) |
100.75 |
| Enterprise Value (mil) |
12,369.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.82% |
| Cost of Debt |
5.21% |
| WACC |
7.84% |