As of 2024-12-14, the Intrinsic Value of Integer Holdings Corp (ITGR) is
171.58 USD. This ITGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 138.71 USD, the upside of Integer Holdings Corp is
23.70%.
The range of the Intrinsic Value is 109.15 - 349.39 USD
171.58 USD
Intrinsic Value
ITGR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.15 - 349.39 |
171.58 |
23.7% |
| DCF (Growth 10y) |
150.05 - 438.27 |
225.53 |
62.6% |
| DCF (EBITDA 5y) |
122.62 - 158.06 |
138.18 |
-0.4% |
| DCF (EBITDA 10y) |
161.08 - 223.13 |
188.27 |
35.7% |
| Fair Value |
19.98 - 19.98 |
19.98 |
-85.59% |
| P/E |
130.59 - 154.28 |
141.07 |
1.7% |
| EV/EBITDA |
(43.17) - 127.21 |
34.03 |
-75.5% |
| EPV |
20.82 - 41.23 |
31.02 |
-77.6% |
| DDM - Stable |
34.50 - 108.74 |
71.62 |
-48.4% |
| DDM - Multi |
86.24 - 213.29 |
123.05 |
-11.3% |
ITGR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,652.33 |
| Beta |
0.75 |
| Outstanding shares (mil) |
33.54 |
| Enterprise Value (mil) |
5,710.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.21% |
| Cost of Debt |
5.50% |
| WACC |
8.44% |