As of 2024-12-14, the Intrinsic Value of HealthStream Inc (HSTM) is
35.26 USD. This HSTM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.51 USD, the upside of HealthStream Inc is
8.50%.
The range of the Intrinsic Value is 22.15 - 107.18 USD
35.26 USD
Intrinsic Value
HSTM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.15 - 107.18 |
35.26 |
8.5% |
| DCF (Growth 10y) |
28.59 - 131.92 |
44.58 |
37.1% |
| DCF (EBITDA 5y) |
24.27 - 39.28 |
33.95 |
4.4% |
| DCF (EBITDA 10y) |
28.07 - 45.31 |
38.60 |
18.7% |
| Fair Value |
3.24 - 3.24 |
3.24 |
-90.03% |
| P/E |
33.23 - 37.84 |
35.17 |
8.2% |
| EV/EBITDA |
24.87 - 40.33 |
33.72 |
3.7% |
| EPV |
25.42 - 31.15 |
28.29 |
-13.0% |
| DDM - Stable |
5.83 - 19.54 |
12.69 |
-61.0% |
| DDM - Multi |
10.34 - 26.72 |
14.88 |
-54.2% |
HSTM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
988.63 |
| Beta |
0.61 |
| Outstanding shares (mil) |
30.41 |
| Enterprise Value (mil) |
931.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.39% |
| Cost of Debt |
4.48% |
| WACC |
6.46% |