What is the intrinsic value of LIVN?
As of 2026-08-16, the Intrinsic Value of LivaNova PLC (LIVN) is
17.16 USD. This LIVN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 82.22 USD, the upside of LivaNova PLC is
-79.13%.
Is LIVN undervalued or overvalued?
Based on its market price of 82.22 USD and our intrinsic valuation, LivaNova PLC (LIVN) is overvalued by 79.13%.
17.16 USD
Intrinsic Value
LIVN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(229.40) - (35.10) |
(60.60) |
-173.7% |
| DCF (Growth 10y) |
(33.56) - (197.17) |
(55.21) |
-167.1% |
| DCF (EBITDA 5y) |
(13.50) - (16.75) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(13.22) - (15.54) |
(1,234.50) |
-123450.0% |
| Fair Value |
17.16 - 17.16 |
17.16 |
-79.13% |
| P/E |
74.76 - 96.04 |
82.90 |
0.8% |
| EV/EBITDA |
67.36 - 90.72 |
80.46 |
-2.1% |
| EPV |
32.15 - 43.64 |
37.89 |
-53.9% |
| DDM - Stable |
44.68 - 344.29 |
194.49 |
136.5% |
| DDM - Multi |
(39.56) - (239.04) |
(68.08) |
-182.8% |
LIVN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,516.34 |
| Beta |
1.25 |
| Outstanding shares (mil) |
54.93 |
| Enterprise Value (mil) |
4,293.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.14% |
| Cost of Debt |
5.76% |
| WACC |
6.96% |