IART
Integra Lifesciences Holdings Corp
Price:  
28.31 
USD
Volume:  
814,733.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IART Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Integra Lifesciences Holdings Corp (IART) is 27.17 USD. This IART valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.31 USD, the upside of Integra Lifesciences Holdings Corp is %.

The range of the Intrinsic Value is 15.47 - 55.07 USD

28.31 USD
Stock Price
27.17 USD
Intrinsic Value
Intrinsic Value Details

IART Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.47 - 55.07 27.17 -4.0%
DCF (Growth 10y) 21.25 - 63.26 33.77 19.3%
DCF (EBITDA 5y) 30.56 - 46.52 39.81 40.6%
DCF (EBITDA 10y) 32.42 - 51.90 42.80 51.2%
Fair Value 12.25 - 12.25 12.25 -56.73%
P/E 21.19 - 38.67 26.89 -5.0%
EV/EBITDA 28.76 - 64.01 44.61 57.6%
EPV 19.61 - 29.76 24.69 -12.8%
DDM - Stable 3.13 - 7.32 5.23 -81.5%
DDM - Multi 12.69 - 23.61 16.57 -41.5%

IART Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,230.83
Beta 1.62
Outstanding shares (mil) 78.80
Enterprise Value (mil) 3,494.92
Market risk premium 4.60%
Cost of Equity 12.85%
Cost of Debt 4.71%
WACC 9.24%