As of 2024-10-08, the Intrinsic Value of Integra Lifesciences Holdings Corp (IART) is 27.84 USD. This IART valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.43 USD, the upside of Integra Lifesciences Holdings Corp is 59.70%.

The range of the Intrinsic Value is 15.28 - 55.82 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	15.28 - 55.82	27.84	59.7%
DCF (Growth 10y)	25.53 - 73.13	40.38	131.7%
DCF (EBITDA 5y)	30.57 - 50.78	43.75	151.0%
DCF (EBITDA 10y)	40.13 - 67.15	56.19	222.4%
Fair Value	7.31 - 7.31	7.31	-58.06%
P/E	11.19 - 42.83	24.50	40.6%
EV/EBITDA	26.57 - 62.49	44.65	156.2%
EPV	24.86 - 39.49	32.18	84.6%
DDM - Stable	1.79 - 4.19	2.99	-82.9%
DDM - Multi	14.19 - 26.52	18.56	6.5%