As of 2025-07-08, 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
Based on its market price of 119.04 USD and our intrinsic valuation, Encompass Health Corp (EHC) is undervalued by 18.10%.
| 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% |
| 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% |