As of 2024-12-14, the Intrinsic Value of Innoviva Inc (INVA) is
23.35 USD. This INVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.58 USD, the upside of Innoviva Inc is
25.60%.
The range of the Intrinsic Value is 16.39 - 39.37 USD
23.35 USD
Intrinsic Value
INVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.39 - 39.37 |
23.35 |
25.6% |
| DCF (Growth 10y) |
17.47 - 38.29 |
23.83 |
28.2% |
| DCF (EBITDA 5y) |
11.15 - 13.87 |
12.25 |
-34.1% |
| DCF (EBITDA 10y) |
13.55 - 17.10 |
15.05 |
-19.0% |
| Fair Value |
5.16 - 5.16 |
5.16 |
-72.23% |
| P/E |
14.71 - 59.49 |
31.22 |
68.0% |
| EV/EBITDA |
11.82 - 24.32 |
18.61 |
0.2% |
| EPV |
41.76 - 55.56 |
48.66 |
161.9% |
| DDM - Stable |
8.68 - 23.57 |
16.12 |
-13.2% |
| DDM - Multi |
26.55 - 56.23 |
36.09 |
94.3% |
INVA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,163.11 |
| Beta |
0.31 |
| Outstanding shares (mil) |
62.60 |
| Enterprise Value (mil) |
1,350.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.13% |
| Cost of Debt |
4.25% |
| WACC |
6.85% |