MD
MEDNAX Inc
Price:  
13.78 
USD
Volume:  
518,144.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MD Intrinsic Value

-307.90 %
Upside

What is the intrinsic value of MD?

As of 2025-07-05, the Intrinsic Value of MEDNAX Inc (MD) is (28.65) USD. This MD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.78 USD, the upside of MEDNAX Inc is -307.90%.

The range of the Intrinsic Value is (102.52) - (19.32) USD

Is MD undervalued or overvalued?

Based on its market price of 13.78 USD and our intrinsic valuation, MEDNAX Inc (MD) is overvalued by 307.90%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

13.78 USD
Stock Price
(28.65) USD
Intrinsic Value
Intrinsic Value Details

MD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (102.52) - (19.32) (28.65) -307.9%
DCF (Growth 10y) (19.69) - (96.48) (28.36) -305.8%
DCF (EBITDA 5y) (13.58) - (14.50) (1,234.50) -123450.0%
DCF (EBITDA 10y) (14.93) - (16.51) (1,234.50) -123450.0%
Fair Value -4.79 - -4.79 -4.79 -134.79%
P/E (24.18) - (21.99) (24.40) -277.1%
EV/EBITDA 29.16 - 33.98 31.52 128.7%
EPV 33.94 - 48.71 41.32 199.9%
DDM - Stable (11.70) - (60.13) (35.92) -360.6%
DDM - Multi (11.02) - (44.51) (17.72) -228.6%

MD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,183.84
Beta 0.59
Outstanding shares (mil) 85.91
Enterprise Value (mil) 1,697.47
Market risk premium 4.60%
Cost of Equity 7.58%
Cost of Debt 6.20%
WACC 6.62%