MASI
Masimo Corp
Price:  
126.93 
USD
Volume:  
863,943.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MASI Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Masimo Corp (MASI) is 67.04 USD. This MASI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.93 USD, the upside of Masimo Corp is %.

The range of the Intrinsic Value is 41.81 - 141.96 USD

126.93 USD
Stock Price
67.04 USD
Intrinsic Value
Intrinsic Value Details

MASI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.81 - 141.96 67.04 -47.2%
DCF (Growth 10y) 61.07 - 189.55 93.71 -26.2%
DCF (EBITDA 5y) 107.76 - 182.05 156.10 23.0%
DCF (EBITDA 10y) 121.46 - 223.71 180.70 42.4%
Fair Value 7.45 - 7.45 7.45 -94.13%
P/E 61.03 - 110.90 84.60 -33.3%
EV/EBITDA 69.67 - 129.55 103.90 -18.1%
EPV 22.35 - 37.42 29.89 -76.5%
DDM - Stable 12.19 - 46.41 29.30 -76.9%
DDM - Multi 37.05 - 114.14 56.49 -55.5%

MASI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,738.71
Beta 0.81
Outstanding shares (mil) 53.09
Enterprise Value (mil) 7,457.11
Market risk premium 4.60%
Cost of Equity 9.72%
Cost of Debt 6.62%
WACC 9.24%