MED
Medifast Inc
Price:  
22.76 
USD
Volume:  
415,040.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Medifast Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Medifast Inc (MED) is 100.26 USD. This Medifast valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.76 USD, the upside of Medifast Inc is %.

The range of the Intrinsic Value is 87.69 - 118.33 USD

22.76 USD
Stock Price
100.26 USD
Intrinsic Value
Intrinsic Value Details

Medifast Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 87.69 - 118.33 100.26 340.5%
DCF (Growth 10y) 97.91 - 129.77 111.04 387.9%
DCF (EBITDA 5y) 73.17 - 101.03 85.84 277.2%
DCF (EBITDA 10y) 86.22 - 114.71 98.96 334.8%
Fair Value 109.23 - 109.23 109.23 379.93%
P/E 93.33 - 150.79 111.96 391.9%
EV/EBITDA 61.51 - 100.29 79.82 250.7%
EPV 150.68 - 183.14 166.91 633.4%
DDM - Stable 33.65 - 63.74 48.69 113.9%
DDM - Multi 46.74 - 66.49 54.74 140.5%

Medifast Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 248.08
Beta 0.46
Outstanding shares (mil) 10.90
Enterprise Value (mil) 150.61
Market risk premium 4.60%
Cost of Equity 11.35%
Cost of Debt 5.00%
WACC 7.61%