HSKA
Heska Corp
Price:  
119.99 
USD
Volume:  
390,594.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HSKA Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of Heska Corp (HSKA) is 8.05 USD. This HSKA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.99 USD, the upside of Heska Corp is %.

The range of the Intrinsic Value is 5.95 - 15.17 USD

119.99 USD
Stock Price
8.05 USD
Intrinsic Value
Intrinsic Value Details

HSKA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.95 - 15.17 8.05 -93.3%
DCF (Growth 10y) 12.03 - 36.47 17.61 -85.3%
DCF (EBITDA 5y) 9.72 - 12.63 10.89 -90.9%
DCF (EBITDA 10y) 17.36 - 25.43 20.63 -82.8%
Fair Value -9.18 - -9.18 -9.18 -107.65%
P/E (42.06) - (54.47) (50.65) -142.2%
EV/EBITDA (5.41) - (5.92) (6.53) -105.4%
EPV 4.48 - 5.23 4.85 -96.0%
DDM - Stable (17.57) - (73.52) (45.55) -138.0%
DDM - Multi 3.31 - 11.21 5.17 -95.7%

HSKA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,309.55
Beta 1.57
Outstanding shares (mil) 10.91
Enterprise Value (mil) 1,280.53
Market risk premium 4.60%
Cost of Equity 8.78%
Cost of Debt 6.46%
WACC 8.50%