MMSI
Merit Medical Systems Inc
Price:  
81.92 
USD
Volume:  
213,820.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MMSI Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Merit Medical Systems Inc (MMSI) is 97.00 USD. This MMSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.92 USD, the upside of Merit Medical Systems Inc is %.

The range of the Intrinsic Value is 58.55 - 283.66 USD

81.92 USD
Stock Price
97.00 USD
Intrinsic Value
Intrinsic Value Details

MMSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.55 - 283.66 97.00 18.4%
DCF (Growth 10y) 85.07 - 394.43 138.23 68.7%
DCF (EBITDA 5y) 73.83 - 98.47 84.55 3.2%
DCF (EBITDA 10y) 99.68 - 144.18 118.81 45.0%
Fair Value 43.83 - 43.83 43.83 -46.50%
P/E 41.20 - 70.01 64.96 -20.7%
EV/EBITDA 50.57 - 75.25 62.61 -23.6%
EPV 20.15 - 30.69 25.42 -69.0%
DDM - Stable 17.97 - 92.34 55.16 -32.7%
DDM - Multi 45.22 - 186.03 73.38 -10.4%

MMSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,760.37
Beta 0.49
Outstanding shares (mil) 58.11
Enterprise Value (mil) 4,978.59
Market risk premium 4.60%
Cost of Equity 8.27%
Cost of Debt 4.53%
WACC 7.60%