HBIO
Harvard Bioscience Inc
Price:  
4.33 
USD
Volume:  
57,267.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HBIO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Harvard Bioscience Inc (HBIO) is 0.13 USD. This HBIO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.33 USD, the upside of Harvard Bioscience Inc is %.

The range of the Intrinsic Value is (0.26) - 1.67 USD

4.33 USD
Stock Price
0.13 USD
Intrinsic Value
Intrinsic Value Details

HBIO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.26) - 1.67 0.13 -97.0%
DCF (Growth 10y) 0.40 - 4.23 1.18 -72.7%
DCF (EBITDA 5y) 0.51 - 1.08 0.78 -82.0%
DCF (EBITDA 10y) 1.33 - 2.69 1.93 -55.4%
Fair Value -0.38 - -0.38 -0.38 -108.85%
P/E (2.29) - (2.18) (2.24) -151.8%
EV/EBITDA 4.95 - 6.47 5.69 31.4%
EPV 1.59 - 2.91 2.25 -48.1%
DDM - Stable (0.75) - (2.93) (1.84) -142.5%
DDM - Multi 0.06 - 0.19 0.09 -97.9%

HBIO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 184.85
Beta 0.64
Outstanding shares (mil) 42.69
Enterprise Value (mil) 218.25
Market risk premium 4.60%
Cost of Equity 8.73%
Cost of Debt 13.21%
WACC 9.01%