As of 2025-05-17, the Intrinsic Value of LivaNova PLC (LIVN) is 63.06 USD. This LIVN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.40 USD, the upside of LivaNova PLC is 42.00%.
The range of the Intrinsic Value is 45.64 - 102.97 USD
Based on its market price of 44.40 USD and our intrinsic valuation, LivaNova PLC (LIVN) is undervalued by 42.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.64 - 102.97 | 63.06 | 42.0% |
| DCF (Growth 10y) | 60.19 - 129.32 | 81.35 | 83.2% |
| DCF (EBITDA 5y) | 46.22 - 71.63 | 58.09 | 30.8% |
| DCF (EBITDA 10y) | 61.71 - 96.34 | 77.37 | 74.3% |
| Fair Value | 29.09 - 29.09 | 29.09 | -34.49% |
| P/E | 45.48 - 71.32 | 48.78 | 9.9% |
| EV/EBITDA | 46.47 - 72.80 | 58.83 | 32.5% |
| EPV | 17.31 - 23.31 | 20.31 | -54.3% |
| DDM - Stable | 9.99 - 27.51 | 18.75 | -57.8% |
| DDM - Multi | 24.35 - 53.09 | 33.50 | -24.6% |
| Market Cap (mil) | 2,413.14 |
| Beta | 0.59 |
| Outstanding shares (mil) | 54.35 |
| Enterprise Value (mil) | 2,611.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.98% |
| Cost of Debt | 5.83% |
| WACC | 8.12% |