As of 2024-07-27, the Intrinsic Value of Ensign Group Inc (ENSG) is
145.81 USD. This ENSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 142.80 USD, the upside of Ensign Group Inc is
%.
The range of the Intrinsic Value is 106.69 - 241.19 USD
145.81 USD
Intrinsic Value
ENSG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.69 - 241.19 |
145.81 |
2.1% |
| DCF (Growth 10y) |
154.96 - 343.08 |
210.04 |
47.1% |
| DCF (EBITDA 5y) |
159.93 - 193.63 |
181.44 |
27.1% |
| DCF (EBITDA 10y) |
195.32 - 252.46 |
227.49 |
59.3% |
| Fair Value |
74.20 - 74.20 |
74.20 |
-48.04% |
| P/E |
86.50 - 114.31 |
94.91 |
-33.5% |
| EV/EBITDA |
75.24 - 124.61 |
97.12 |
-32.0% |
| EPV |
37.16 - 47.20 |
42.18 |
-70.5% |
| DDM - Stable |
36.62 - 114.16 |
75.39 |
-47.2% |
| DDM - Multi |
98.58 - 240.48 |
140.04 |
-1.9% |
ENSG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,128.18 |
| Beta |
0.42 |
| Outstanding shares (mil) |
56.92 |
| Enterprise Value (mil) |
7,764.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.49% |
| WACC |
8.09% |