As of 2024-12-13, the Intrinsic Value of National Vision Holdings Inc (EYE) is
0.86 USD. This EYE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.63 USD, the upside of National Vision Holdings Inc is
-92.60%.
The range of the Intrinsic Value is (0.27) - 3.23 USD
EYE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.27) - 3.23 |
0.86 |
-92.6% |
| DCF (Growth 10y) |
1.20 - 5.88 |
2.72 |
-76.6% |
| DCF (EBITDA 5y) |
5.20 - 9.22 |
7.15 |
-38.5% |
| DCF (EBITDA 10y) |
5.34 - 10.15 |
7.57 |
-34.9% |
| Fair Value |
-1.01 - -1.01 |
-1.01 |
-108.68% |
| P/E |
(1.95) - (2.12) |
(2.14) |
-118.4% |
| EV/EBITDA |
2.85 - 19.12 |
9.87 |
-15.1% |
| EPV |
20.52 - 28.58 |
24.55 |
111.1% |
| DDM - Stable |
(1.32) - (3.26) |
(2.29) |
-119.7% |
| DDM - Multi |
1.15 - 2.29 |
1.54 |
-86.8% |
EYE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
915.86 |
| Beta |
0.92 |
| Outstanding shares (mil) |
78.75 |
| Enterprise Value (mil) |
1,188.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.15% |
| Cost of Debt |
4.47% |
| WACC |
8.06% |