As of 2024-07-27, the Intrinsic Value of Laboratory Corporation of America Holdings (LH) is
234.97 USD. This LH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 210.90 USD, the upside of Laboratory Corporation of America Holdings is
%.
The range of the Intrinsic Value is 135.12 - 581.83 USD
234.97 USD
Intrinsic Value
LH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
135.12 - 581.83 |
234.97 |
11.4% |
| DCF (Growth 10y) |
170.50 - 650.43 |
278.49 |
32.0% |
| DCF (EBITDA 5y) |
138.66 - 201.21 |
178.22 |
-15.5% |
| DCF (EBITDA 10y) |
174.25 - 259.88 |
223.44 |
5.9% |
| Fair Value |
25.69 - 25.69 |
25.69 |
-87.82% |
| P/E |
135.94 - 189.09 |
153.82 |
-27.1% |
| EV/EBITDA |
115.02 - 212.34 |
171.03 |
-18.9% |
| EPV |
223.44 - 324.73 |
274.09 |
30.0% |
| DDM - Stable |
53.85 - 195.38 |
124.62 |
-40.9% |
| DDM - Multi |
124.98 - 336.78 |
180.51 |
-14.4% |
LH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,776.76 |
| Beta |
0.56 |
| Outstanding shares (mil) |
84.29 |
| Enterprise Value (mil) |
22,850.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.52% |
| Cost of Debt |
4.71% |
| WACC |
6.62% |