As of 2024-12-12, the Intrinsic Value of Hanger Inc (HNGR) is
33.00 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
76.30%.
The range of the Intrinsic Value is 22.04 - 56.59 USD
33.00 USD
Intrinsic Value
HNGR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.04 - 56.59 |
33.00 |
76.3% |
| DCF (Growth 10y) |
25.68 - 58.85 |
36.29 |
93.8% |
| DCF (EBITDA 5y) |
10.38 - 23.33 |
14.83 |
-20.8% |
| DCF (EBITDA 10y) |
16.64 - 30.47 |
21.52 |
15.0% |
| Fair Value |
23.83 - 23.83 |
23.83 |
27.30% |
| P/E |
12.94 - 26.84 |
17.63 |
-5.8% |
| EV/EBITDA |
2.03 - 13.37 |
7.59 |
-59.5% |
| EPV |
45.77 - 59.05 |
52.41 |
180.0% |
| DDM - Stable |
7.11 - 17.43 |
12.27 |
-34.5% |
| DDM - Multi |
13.71 - 26.34 |
18.06 |
-3.5% |
HNGR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
732.39 |
| Beta |
1.32 |
| Outstanding shares (mil) |
39.12 |
| Enterprise Value (mil) |
1,188.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.66% |
| Cost of Debt |
6.44% |
| WACC |
8.68% |