As of 2024-12-12, the Intrinsic Value of Hill-Rom Holdings Inc (HRC) is
159.24 USD. This HRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 155.96 USD, the upside of Hill-Rom Holdings Inc is
2.10%.
The range of the Intrinsic Value is 103.91 - 311.45 USD
159.24 USD
Intrinsic Value
HRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.91 - 311.45 |
159.24 |
2.1% |
| DCF (Growth 10y) |
123.99 - 338.49 |
181.62 |
16.5% |
| DCF (EBITDA 5y) |
108.21 - 146.04 |
129.80 |
-16.8% |
| DCF (EBITDA 10y) |
126.34 - 175.53 |
152.41 |
-2.3% |
| Fair Value |
29.10 - 29.10 |
29.10 |
-81.34% |
| P/E |
142.41 - 196.11 |
158.62 |
1.7% |
| EV/EBITDA |
114.92 - 158.73 |
138.37 |
-11.3% |
| EPV |
70.19 - 98.05 |
84.12 |
-46.1% |
| DDM - Stable |
36.69 - 115.94 |
76.31 |
-51.1% |
| DDM - Multi |
77.81 - 188.58 |
109.88 |
-29.5% |
HRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,276.20 |
| Beta |
0.55 |
| Outstanding shares (mil) |
65.89 |
| Enterprise Value (mil) |
12,065.30 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.56% |
| Cost of Debt |
4.25% |
| WACC |
7.70% |