HCSG
Healthcare Services Group Inc
Price:  
10.34 
USD
Volume:  
382,532.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCSG Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Healthcare Services Group Inc (HCSG) is 28.85 USD. This HCSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.34 USD, the upside of Healthcare Services Group Inc is %.

The range of the Intrinsic Value is 19.76 - 55.56 USD

10.34 USD
Stock Price
28.85 USD
Intrinsic Value
Intrinsic Value Details

HCSG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.76 - 55.56 28.85 179.1%
DCF (Growth 10y) 22.23 - 58.16 31.47 204.3%
DCF (EBITDA 5y) 19.20 - 22.83 21.09 104.0%
DCF (EBITDA 10y) 21.94 - 28.43 25.07 142.4%
Fair Value 2.78 - 2.78 2.78 -73.08%
P/E 12.20 - 18.42 14.66 41.8%
EV/EBITDA 7.97 - 11.65 9.89 -4.4%
EPV 5.96 - 8.72 7.34 -29.0%
DDM - Stable 4.77 - 17.85 11.31 9.4%
DDM - Multi 15.03 - 45.23 22.75 120.0%

HCSG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 761.54
Beta 0.38
Outstanding shares (mil) 73.65
Enterprise Value (mil) 772.25
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 5.24%
WACC 8.82%