As of 2024-07-27, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is
102.22 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.52 USD, the upside of Merit Medical Systems Inc is
%.
The range of the Intrinsic Value is 58.95 - 382.11 USD
102.22 USD
Intrinsic Value
MMSI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.95 - 382.11 |
102.22 |
19.5% |
| DCF (Growth 10y) |
85.69 - 532.57 |
145.87 |
70.6% |
| DCF (EBITDA 5y) |
80.29 - 105.50 |
93.30 |
9.1% |
| DCF (EBITDA 10y) |
107.07 - 155.33 |
130.25 |
52.3% |
| Fair Value |
43.83 - 43.83 |
43.83 |
-48.75% |
| P/E |
42.56 - 71.25 |
64.96 |
-24.0% |
| EV/EBITDA |
55.94 - 84.01 |
70.03 |
-18.1% |
| EPV |
20.25 - 32.51 |
26.38 |
-69.2% |
| DDM - Stable |
18.18 - 119.18 |
68.68 |
-19.7% |
| DDM - Multi |
45.83 - 242.22 |
78.01 |
-8.8% |
MMSI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,969.57 |
| Beta |
0.30 |
| Outstanding shares (mil) |
58.11 |
| Enterprise Value (mil) |
5,187.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.04% |
| Cost of Debt |
4.53% |
| WACC |
7.43% |