As of 2024-12-04, the Intrinsic Value of Laboratory Corporation of America Holdings (LH) is
292.91 USD. This LH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 241.16 USD, the upside of Laboratory Corporation of America Holdings is
21.50%.
The range of the Intrinsic Value is 182.06 - 614.80 USD
292.91 USD
Intrinsic Value
LH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
182.06 - 614.80 |
292.91 |
21.5% |
| DCF (Growth 10y) |
219.09 - 660.15 |
332.76 |
38.0% |
| DCF (EBITDA 5y) |
193.06 - 255.21 |
234.06 |
-2.9% |
| DCF (EBITDA 10y) |
223.78 - 303.33 |
271.24 |
12.5% |
| Fair Value |
26.03 - 26.03 |
26.03 |
-89.20% |
| P/E |
153.50 - 202.66 |
179.29 |
-25.7% |
| EV/EBITDA |
132.88 - 225.33 |
198.02 |
-17.9% |
| EPV |
225.61 - 305.44 |
265.53 |
10.1% |
| DDM - Stable |
55.99 - 177.49 |
116.74 |
-51.6% |
| DDM - Multi |
163.57 - 383.98 |
227.28 |
-5.8% |
LH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,170.62 |
| Beta |
0.35 |
| Outstanding shares (mil) |
83.64 |
| Enterprise Value (mil) |
25,486.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.54% |
| WACC |
6.72% |