HRC
Hill-Rom Holdings Inc
Price:  
155.96 
USD
Volume:  
537,337.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRC Intrinsic Value

%
Upside

As of 2024-03-03, 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 %.

The range of the Intrinsic Value is 103.91 - 311.45 USD

155.96 USD
Stock Price
159.24 USD
Intrinsic Value
Intrinsic Value Details

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) 122.94 - 149.41 139.64 -10.5%
DCF (EBITDA 10y) 139.23 - 178.75 161.42 3.5%
Fair Value 29.10 - 29.10 29.10 -81.34%
P/E 153.00 - 224.78 177.14 13.6%
EV/EBITDA 109.09 - 163.21 144.57 -7.3%
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%