As of 2024-12-14, the Intrinsic Value of InnovAge Holding Corp (INNV) is
2.60 USD. This INNV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.44 USD, the upside of InnovAge Holding Corp is
-41.50%.
The range of the Intrinsic Value is 1.53 - 6.28 USD
INNV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.53 - 6.28 |
2.60 |
-41.5% |
| DCF (Growth 10y) |
3.82 - 14.36 |
6.19 |
39.4% |
| DCF (EBITDA 5y) |
3.54 - 5.03 |
4.31 |
-2.9% |
| DCF (EBITDA 10y) |
5.64 - 8.96 |
7.22 |
62.7% |
| Fair Value |
-0.59 - -0.59 |
-0.59 |
-113.27% |
| P/E |
(1.91) - (2.02) |
(2.19) |
-149.4% |
| EV/EBITDA |
0.10 - 1.08 |
0.55 |
-87.6% |
| EPV |
(1.50) - (2.30) |
(1.90) |
-142.7% |
| DDM - Stable |
(1.00) - (4.45) |
(2.73) |
-161.4% |
| DDM - Multi |
2.23 - 8.09 |
3.54 |
-20.2% |
INNV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
601.62 |
| Beta |
0.66 |
| Outstanding shares (mil) |
135.50 |
| Enterprise Value (mil) |
643.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.30% |
| Cost of Debt |
5.93% |
| WACC |
7.02% |