As of 2024-12-12, the Intrinsic Value of Hologic Inc (HOLX) is
85.61 USD. This Hologic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.53 USD, the upside of Hologic Inc is
13.40%.
The range of the Intrinsic Value is 60.07 - 155.21 USD
85.61 USD
Intrinsic Value
Hologic Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.07 - 155.21 |
85.61 |
13.4% |
| DCF (Growth 10y) |
65.29 - 156.30 |
89.98 |
19.1% |
| DCF (EBITDA 5y) |
68.39 - 98.56 |
77.19 |
2.2% |
| DCF (EBITDA 10y) |
71.93 - 106.39 |
83.04 |
9.9% |
| Fair Value |
84.98 - 84.98 |
84.98 |
12.51% |
| P/E |
112.20 - 158.94 |
139.84 |
85.1% |
| EV/EBITDA |
79.50 - 110.95 |
94.44 |
25.0% |
| EPV |
53.29 - 72.28 |
62.79 |
-16.9% |
| DDM - Stable |
30.43 - 98.86 |
64.64 |
-14.4% |
| DDM - Multi |
39.76 - 103.08 |
57.70 |
-23.6% |
Hologic Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,543.35 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
232.27 |
| Enterprise Value (mil) |
17,933.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.96% |
| Cost of Debt |
4.39% |
| WACC |
8.28% |