As of 2024-12-14, the Intrinsic Value of LivaNova PLC (LIVN) is
9.71 USD. This LIVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.50 USD, the upside of LivaNova PLC is
-81.20%.
The range of the Intrinsic Value is 4.27 - 30.63 USD
LIVN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.27 - 30.63 |
9.71 |
-81.2% |
| DCF (Growth 10y) |
11.73 - 56.41 |
21.00 |
-59.2% |
| DCF (EBITDA 5y) |
11.93 - 16.43 |
13.85 |
-73.1% |
| DCF (EBITDA 10y) |
16.75 - 24.67 |
20.15 |
-60.9% |
| Fair Value |
9.89 - 9.89 |
9.89 |
-80.79% |
| P/E |
13.00 - 31.97 |
19.07 |
-63.0% |
| EV/EBITDA |
1.89 - 58.99 |
29.57 |
-42.6% |
| EPV |
11.74 - 18.01 |
14.88 |
-71.1% |
| DDM - Stable |
4.59 - 19.98 |
12.29 |
-76.1% |
| DDM - Multi |
(2.08) - (6.99) |
(3.20) |
-106.2% |
LIVN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,796.45 |
| Beta |
1.21 |
| Outstanding shares (mil) |
54.30 |
| Enterprise Value (mil) |
3,076.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
6.19% |
| WACC |
7.77% |