IRMD
IRadimed Corp
Price:  
44.37 
USD
Volume:  
40,934.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IRMD Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of IRadimed Corp (IRMD) is 40.50 USD. This IRMD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.37 USD, the upside of IRadimed Corp is %.

The range of the Intrinsic Value is 29.95 - 67.73 USD

44.37 USD
Stock Price
40.50 USD
Intrinsic Value
Intrinsic Value Details

IRMD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.95 - 67.73 40.50 -8.7%
DCF (Growth 10y) 41.54 - 93.42 56.12 26.5%
DCF (EBITDA 5y) 56.43 - 65.96 62.05 39.9%
DCF (EBITDA 10y) 67.07 - 84.74 76.46 72.3%
Fair Value 35.40 - 35.40 35.40 -20.22%
P/E 45.17 - 54.03 50.17 13.1%
EV/EBITDA 41.49 - 49.64 45.92 3.5%
EPV 12.09 - 14.61 13.35 -69.9%
DDM - Stable 7.65 - 20.79 14.22 -68.0%
DDM - Multi 14.22 - 29.66 19.19 -56.8%

IRMD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 561.72
Beta 0.51
Outstanding shares (mil) 12.66
Enterprise Value (mil) 516.60
Market risk premium 4.60%
Cost of Equity 13.55%
Cost of Debt 5.00%
WACC 8.82%