As of 2025-01-26, the Intrinsic Value of Ensign Group Inc (ENSG) is
165.47 USD. This ENSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 138.65 USD, the upside of Ensign Group Inc is
19.30%.
The range of the Intrinsic Value is 121.03 - 274.14 USD
165.47 USD
Intrinsic Value
ENSG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.03 - 274.14 |
165.47 |
19.3% |
| DCF (Growth 10y) |
171.76 - 376.05 |
231.43 |
66.9% |
| DCF (EBITDA 5y) |
138.95 - 175.85 |
152.73 |
10.2% |
| DCF (EBITDA 10y) |
175.98 - 230.63 |
197.41 |
42.4% |
| Fair Value |
80.98 - 80.98 |
80.98 |
-41.59% |
| P/E |
73.71 - 116.68 |
99.64 |
-28.1% |
| EV/EBITDA |
62.47 - 116.80 |
87.99 |
-36.5% |
| EPV |
37.44 - 45.74 |
41.59 |
-70.0% |
| DDM - Stable |
43.17 - 134.54 |
88.85 |
-35.9% |
| DDM - Multi |
112.92 - 271.13 |
159.16 |
14.8% |
ENSG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,944.65 |
| Beta |
0.32 |
| Outstanding shares (mil) |
57.30 |
| Enterprise Value (mil) |
7,559.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.30% |
| Cost of Debt |
4.42% |
| WACC |
8.21% |