As of 2024-12-12, the Intrinsic Value of Healthcare Services Group Inc (HCSG) is
48.98 USD. This HCSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.75 USD, the upside of Healthcare Services Group Inc is
284.20%.
The range of the Intrinsic Value is 31.10 - 123.64 USD
48.98 USD
Intrinsic Value
HCSG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.10 - 123.64 |
48.98 |
284.2% |
| DCF (Growth 10y) |
37.19 - 137.54 |
56.70 |
344.7% |
| DCF (EBITDA 5y) |
20.48 - 26.00 |
23.30 |
82.8% |
| DCF (EBITDA 10y) |
26.93 - 34.99 |
30.86 |
142.0% |
| Fair Value |
3.42 - 3.42 |
3.42 |
-73.17% |
| P/E |
15.35 - 19.77 |
17.94 |
40.7% |
| EV/EBITDA |
8.54 - 13.03 |
11.18 |
-12.3% |
| EPV |
8.34 - 11.19 |
9.77 |
-23.4% |
| DDM - Stable |
8.99 - 47.19 |
28.09 |
120.3% |
| DDM - Multi |
26.31 - 107.04 |
42.21 |
231.0% |
HCSG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
934.45 |
| Beta |
0.48 |
| Outstanding shares (mil) |
73.29 |
| Enterprise Value (mil) |
932.39 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.82% |
| Cost of Debt |
4.78% |
| WACC |
6.73% |