As of 2024-07-27, the Intrinsic Value of InfuSystem Holdings Inc (INFU) is
11.21 USD. This INFU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.90 USD, the upside of InfuSystem Holdings Inc is
%.
The range of the Intrinsic Value is 5.65 - 62.26 USD
11.21 USD
Intrinsic Value
INFU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.65 - 62.26 |
11.21 |
62.4% |
| DCF (Growth 10y) |
13.88 - 134.37 |
25.76 |
273.3% |
| DCF (EBITDA 5y) |
14.66 - 17.89 |
16.40 |
137.7% |
| DCF (EBITDA 10y) |
19.96 - 26.51 |
23.24 |
236.8% |
| Fair Value |
0.10 - 0.10 |
0.10 |
-98.57% |
| P/E |
0.03 - 2.19 |
0.73 |
-89.4% |
| EV/EBITDA |
6.46 - 9.09 |
7.77 |
12.6% |
| EPV |
(0.22) - 0.24 |
0.01 |
-99.9% |
| DDM - Stable |
0.06 - 0.35 |
0.20 |
-97.1% |
| DDM - Multi |
9.31 - 44.03 |
15.38 |
122.9% |
INFU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
146.97 |
| Beta |
-0.12 |
| Outstanding shares (mil) |
21.30 |
| Enterprise Value (mil) |
176.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.94% |
| Cost of Debt |
6.98% |
| WACC |
6.63% |