Is HNGR undervalued or overvalued?

As of 2025-03-15, the Intrinsic Value of Hanger Inc (HNGR) is 22.47 USD. This HNGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.72 USD, the upside of Hanger Inc is 20.00%. This means that HNGR is undervalued by 20.00%.

The range of the Intrinsic Value is 12.71 - 48.22 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	12.71 - 48.22	22.47	20.0%
DCF (Growth 10y)	13.58 - 45.40	22.40	19.7%
DCF (EBITDA 5y)	5.42 - 16.96	9.75	-47.9%
DCF (EBITDA 10y)	8.79 - 20.97	13.36	-28.6%
Fair Value	23.83 - 23.83	23.83	27.30%
P/E	13.40 - 20.44	17.59	-6.1%
EV/EBITDA	2.14 - 14.20	5.42	-71.0%
EPV	46.17 - 65.30	55.73	197.7%
DDM - Stable	7.19 - 22.32	14.75	-21.2%
DDM - Multi	8.50 - 21.02	12.16	-35.0%