As of 2024-12-12, the Intrinsic Value of MiMedx Group Inc (MDXG) is
8.96 USD. This MDXG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.46 USD, the upside of MiMedx Group Inc is
-5.30%.
The range of the Intrinsic Value is 6.14 - 18.47 USD
MDXG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.14 - 18.47 |
8.96 |
-5.3% |
| DCF (Growth 10y) |
6.89 - 19.39 |
9.77 |
3.3% |
| DCF (EBITDA 5y) |
5.29 - 7.20 |
5.99 |
-36.7% |
| DCF (EBITDA 10y) |
6.14 - 8.51 |
7.04 |
-25.6% |
| Fair Value |
12.14 - 12.14 |
12.14 |
28.28% |
| P/E |
6.07 - 22.26 |
14.36 |
51.8% |
| EV/EBITDA |
5.62 - 9.58 |
7.29 |
-23.0% |
| EPV |
1.54 - 1.89 |
1.72 |
-81.8% |
| DDM - Stable |
6.88 - 29.05 |
17.97 |
89.9% |
| DDM - Multi |
3.99 - 13.09 |
6.11 |
-35.4% |
MDXG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,390.15 |
| Beta |
0.91 |
| Outstanding shares (mil) |
146.95 |
| Enterprise Value (mil) |
1,320.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
4.47% |
| WACC |
7.87% |