HOLX
Hologic Inc
Price:  
71.43 
USD
Volume:  
1,249,842.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hologic Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Hologic Inc (HOLX) is 65.46 USD. This Hologic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.43 USD, the upside of Hologic Inc is %.

The range of the Intrinsic Value is 43.28 - 140.40 USD

71.43 USD
Stock Price
65.46 USD
Intrinsic Value
Intrinsic Value Details

Hologic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.28 - 140.40 65.46 -8.4%
DCF (Growth 10y) 54.09 - 166.17 79.90 11.9%
DCF (EBITDA 5y) 55.91 - 79.89 63.62 -10.9%
DCF (EBITDA 10y) 64.95 - 99.02 76.76 7.5%
Fair Value 49.97 - 49.97 49.97 -30.04%
P/E 78.42 - 156.04 116.14 62.6%
EV/EBITDA 67.02 - 105.89 79.86 11.8%
EPV 66.72 - 95.35 81.03 13.4%
DDM - Stable 17.33 - 65.80 41.57 -41.8%
DDM - Multi 31.98 - 96.74 48.36 -32.3%

Hologic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,670.33
Beta 0.82
Outstanding shares (mil) 233.38
Enterprise Value (mil) 17,058.83
Market risk premium 4.60%
Cost of Equity 9.40%
Cost of Debt 4.53%
WACC 8.56%