As of 2025-05-17, the Intrinsic Value of Integer Holdings Corp (ITGR) is 144.37 USD. This ITGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.99 USD, the upside of Integer Holdings Corp is 19.30%.
The range of the Intrinsic Value is 85.85 - 332.12 USD
Based on its market price of 120.99 USD and our intrinsic valuation, Integer Holdings Corp (ITGR) is undervalued by 19.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.85 - 332.12 | 144.37 | 19.3% |
| DCF (Growth 10y) | 134.44 - 462.07 | 212.79 | 75.9% |
| DCF (EBITDA 5y) | 80.88 - 115.99 | 96.75 | -20.0% |
| DCF (EBITDA 10y) | 122.20 - 180.13 | 147.92 | 22.3% |
| Fair Value | 23.94 - 23.94 | 23.94 | -80.21% |
| P/E | 81.80 - 149.51 | 120.32 | -0.6% |
| EV/EBITDA | (49.85) - 109.24 | 21.51 | -82.2% |
| EPV | 34.34 - 59.72 | 47.03 | -61.1% |
| DDM - Stable | 27.79 - 95.53 | 61.66 | -49.0% |
| DDM - Multi | 85.88 - 232.70 | 125.86 | 4.0% |
| Market Cap (mil) | 4,221.34 |
| Beta | 0.69 |
| Outstanding shares (mil) | 34.89 |
| Enterprise Value (mil) | 5,449.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.33% |
| Cost of Debt | 5.66% |
| WACC | 7.65% |