HAE
Haemonetics Corp
Price:  
95.73 
USD
Volume:  
212,894.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAE Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Haemonetics Corp (HAE) is 99.96 USD. This HAE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.73 USD, the upside of Haemonetics Corp is %.

The range of the Intrinsic Value is 56.04 - 328.28 USD

95.73 USD
Stock Price
99.96 USD
Intrinsic Value
Intrinsic Value Details

HAE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.04 - 328.28 99.96 4.4%
DCF (Growth 10y) 68.63 - 363.83 116.64 21.8%
DCF (EBITDA 5y) 91.94 - 125.12 110.50 15.4%
DCF (EBITDA 10y) 99.97 - 149.42 125.14 30.7%
Fair Value 62.29 - 62.29 62.29 -34.94%
P/E 59.60 - 92.48 86.12 -10.0%
EV/EBITDA 77.82 - 115.65 95.98 0.3%
EPV 16.52 - 30.72 23.62 -75.3%
DDM - Stable 25.01 - 138.72 81.87 -14.5%
DDM - Multi 47.49 - 209.25 77.92 -18.6%

HAE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,862.13
Beta 0.91
Outstanding shares (mil) 50.79
Enterprise Value (mil) 5,538.73
Market risk premium 4.60%
Cost of Equity 8.29%
Cost of Debt 4.31%
WACC 7.64%