As of 2025-06-20, the Intrinsic Value of IRadimed Corp (IRMD) is 51.13 USD. This IRMD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.45 USD, the upside of IRadimed Corp is -12.50%.
The range of the Intrinsic Value is 36.25 - 96.22 USD
Based on its market price of 58.45 USD and our intrinsic valuation, IRadimed Corp (IRMD) is overvalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.25 - 96.22 | 51.13 | -12.5% |
| DCF (Growth 10y) | 47.62 - 123.30 | 66.51 | 13.8% |
| DCF (EBITDA 5y) | 55.14 - 69.16 | 61.16 | 4.6% |
| DCF (EBITDA 10y) | 64.82 - 85.85 | 73.86 | 26.4% |
| Fair Value | 38.89 - 38.89 | 38.89 | -33.47% |
| P/E | 44.80 - 61.22 | 55.58 | -4.9% |
| EV/EBITDA | 39.69 - 58.53 | 50.52 | -13.6% |
| EPV | 14.76 - 17.80 | 16.28 | -72.1% |
| DDM - Stable | 10.06 - 28.48 | 19.27 | -67.0% |
| DDM - Multi | 17.52 - 37.88 | 23.89 | -59.1% |
| Market Cap (mil) | 743.48 |
| Beta | 1.00 |
| Outstanding shares (mil) | 12.72 |
| Enterprise Value (mil) | 693.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.87% |
| Cost of Debt | 5.00% |
| WACC | 7.91% |