HOLX
Hologic Inc
Price:  
75.88 
USD
Volume:  
1,479,512.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hologic Intrinsic Value

11.70 %
Upside

As of 2024-02-23, the Intrinsic Value of Hologic Inc (HOLX) is 84.74 USD. This Hologic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.88 USD, the upside of Hologic Inc is 11.70%.

The range of the Intrinsic Value is 64.24 - 128.48 USD

75.88 USD
Stock Price
84.74 USD
Intrinsic Value
Intrinsic Value Details

Hologic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.24 - 128.48 84.74 11.7%
DCF (Growth 10y) 76.00 - 145.33 98.35 29.6%
DCF (EBITDA 5y) 99.04 - 147.92 122.46 61.4%
DCF (EBITDA 10y) 105.26 - 165.29 132.53 74.7%
Fair Value 50.43 - 50.43 50.43 -33.54%
P/E 80.44 - 185.87 134.62 77.4%
EV/EBITDA 89.85 - 169.33 131.72 73.6%
EPV 63.43 - 86.47 74.95 -1.2%
DDM - Stable 13.29 - 34.65 23.97 -68.4%
DDM - Multi 42.30 - 86.95 57.03 -24.8%

Hologic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,211.20
Beta 0.96
Outstanding shares (mil) 240.00
Enterprise Value (mil) 18,286.20
Market risk premium 4.60%
Cost of Equity 10.93%
Cost of Debt 4.67%
WACC 9.96%