MGLN
Magellan Health Inc
Price:  
94.99 
USD
Volume:  
215,822.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGLN Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of Magellan Health Inc (MGLN) is 255.92 USD. This MGLN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.99 USD, the upside of Magellan Health Inc is %.

The range of the Intrinsic Value is 157.28 - 965.68 USD

94.99 USD
Stock Price
255.92 USD
Intrinsic Value
Intrinsic Value Details

MGLN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.28 - 965.68 255.92 169.4%
DCF (Growth 10y) 214.39 - 1,290.63 346.58 264.9%
DCF (EBITDA 5y) 184.25 - 228.22 202.80 113.5%
DCF (EBITDA 10y) 222.53 - 297.62 254.46 167.9%
Fair Value 5.43 - 5.43 5.43 -94.28%
P/E 17.10 - 216.94 97.56 2.7%
EV/EBITDA 77.98 - 90.16 83.28 -12.3%
EPV 93.31 - 129.75 111.53 17.4%
DDM - Stable (1.31) - (6.46) (3.88) -104.1%
DDM - Multi 115.54 - 444.47 183.51 93.2%

MGLN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,459.29
Beta 1.03
Outstanding shares (mil) 25.89
Enterprise Value (mil) 1,865.16
Market risk premium 4.24%
Cost of Equity 7.12%
Cost of Debt 8.31%
WACC 6.62%