MOH
Molina Healthcare Inc
Price:  
307.77 
USD
Volume:  
382,793.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOH Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Molina Healthcare Inc (MOH) is 436.08 USD. This MOH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 307.77 USD, the upside of Molina Healthcare Inc is %.

The range of the Intrinsic Value is 354.89 - 579.42 USD

307.77 USD
Stock Price
436.08 USD
Intrinsic Value
Intrinsic Value Details

MOH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 354.89 - 579.42 436.08 41.7%
DCF (Growth 10y) 466.65 - 771.90 577.29 87.6%
DCF (EBITDA 5y) 376.89 - 421.92 399.23 29.7%
DCF (EBITDA 10y) 472.52 - 563.22 515.87 67.6%
Fair Value 187.93 - 187.93 187.93 -38.94%
P/E 262.08 - 327.82 295.89 -3.9%
EV/EBITDA 304.71 - 391.97 328.47 6.7%
EPV 306.25 - 409.43 357.84 16.3%
DDM - Stable 165.95 - 376.44 271.19 -11.9%
DDM - Multi 251.52 - 459.49 326.63 6.1%

MOH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,035.32
Beta 0.03
Outstanding shares (mil) 58.60
Enterprise Value (mil) 15,904.32
Market risk premium 4.60%
Cost of Equity 7.04%
Cost of Debt 5.04%
WACC 6.65%