As of 2024-12-14, the Intrinsic Value of LHC Group Inc (LHCG) is
121.34 USD. This LHCG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 169.81 USD, the upside of LHC Group Inc is
-28.50%.
The range of the Intrinsic Value is 71.21 - 299.58 USD
121.34 USD
Intrinsic Value
LHCG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.21 - 299.58 |
121.34 |
-28.5% |
| DCF (Growth 10y) |
115.54 - 443.48 |
188.07 |
10.8% |
| DCF (EBITDA 5y) |
141.92 - 223.03 |
175.89 |
3.6% |
| DCF (EBITDA 10y) |
169.35 - 298.69 |
222.01 |
30.7% |
| Fair Value |
50.78 - 50.78 |
50.78 |
-70.09% |
| P/E |
59.64 - 168.23 |
106.80 |
-37.1% |
| EV/EBITDA |
40.92 - 138.56 |
87.87 |
-48.3% |
| EPV |
14.25 - 38.92 |
26.58 |
-84.3% |
| DDM - Stable |
15.56 - 66.61 |
41.09 |
-75.8% |
| DDM - Multi |
88.23 - 305.16 |
138.24 |
-18.6% |
LHCG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,269.71 |
| Beta |
0.44 |
| Outstanding shares (mil) |
31.03 |
| Enterprise Value (mil) |
5,997.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.94% |
| Cost of Debt |
6.67% |
| WACC |
8.52% |