As of 2024-12-15, the Intrinsic Value of Heska Corp (HSKA) is
9.90 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
-91.70%.
The range of the Intrinsic Value is 6.72 - 27.13 USD
HSKA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.72 - 27.13 |
9.90 |
-91.7% |
| DCF (Growth 10y) |
14.29 - 69.31 |
22.88 |
-80.9% |
| DCF (EBITDA 5y) |
10.92 - 13.41 |
12.44 |
-89.6% |
| DCF (EBITDA 10y) |
20.36 - 28.16 |
24.58 |
-79.5% |
| Fair Value |
-9.18 - -9.18 |
-9.18 |
-107.65% |
| P/E |
(60.08) - (59.64) |
(60.70) |
-150.6% |
| EV/EBITDA |
(6.66) - (6.20) |
(7.00) |
-105.8% |
| EPV |
4.70 - 5.63 |
5.16 |
-95.7% |
| DDM - Stable |
(20.85) - (136.35) |
(78.60) |
-165.5% |
| DDM - Multi |
4.05 - 21.32 |
6.89 |
-94.3% |
HSKA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,309.55 |
| Beta |
1.57 |
| Outstanding shares (mil) |
10.91 |
| Enterprise Value (mil) |
1,280.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.67% |
| Cost of Debt |
6.46% |
| WACC |
7.47% |