As of 2025-02-19, the Intrinsic Value of Allscripts Healthcare Solutions Inc (MDRX) is
18.34 USD. This MDRX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.81 USD, the upside of Allscripts Healthcare Solutions Inc is
169.30%.
The range of the Intrinsic Value is 15.65 - 22.52 USD
18.34 USD
Intrinsic Value
MDRX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.65 - 22.52 |
18.34 |
169.3% |
| DCF (Growth 10y) |
18.39 - 26.17 |
21.45 |
214.9% |
| DCF (EBITDA 5y) |
15.24 - 29.61 |
18.25 |
168.0% |
| DCF (EBITDA 10y) |
17.46 - 31.37 |
20.59 |
202.3% |
| Fair Value |
2.28 - 2.28 |
2.28 |
-66.54% |
| P/E |
13.63 - 46.58 |
27.33 |
301.3% |
| EV/EBITDA |
11.14 - 39.24 |
21.66 |
218.1% |
| EPV |
9.34 - 11.49 |
10.42 |
53.0% |
| DDM - Stable |
3.35 - 6.72 |
5.03 |
-26.1% |
| DDM - Multi |
9.36 - 14.97 |
11.55 |
69.6% |
MDRX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
907.09 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
133.20 |
| Enterprise Value (mil) |
614.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
4.25% |
| WACC |
7.01% |