As of 2024-12-12, the Intrinsic Value of Molina Healthcare Inc (MOH) is
444.42 USD. This MOH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 300.31 USD, the upside of Molina Healthcare Inc is
48.00%.
The range of the Intrinsic Value is 368.56 - 570.33 USD
444.42 USD
Intrinsic Value
MOH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
368.56 - 570.33 |
444.42 |
48.0% |
| DCF (Growth 10y) |
499.31 - 777.31 |
604.13 |
101.2% |
| DCF (EBITDA 5y) |
389.11 - 426.75 |
404.03 |
34.5% |
| DCF (EBITDA 10y) |
483.32 - 559.43 |
516.19 |
71.9% |
| Fair Value |
205.66 - 205.66 |
205.66 |
-31.52% |
| P/E |
238.80 - 324.22 |
284.18 |
-5.4% |
| EV/EBITDA |
299.15 - 410.65 |
331.29 |
10.3% |
| EPV |
311.80 - 400.25 |
356.02 |
18.6% |
| DDM - Stable |
178.45 - 377.57 |
278.01 |
-7.4% |
| DDM - Multi |
283.03 - 474.65 |
355.40 |
18.3% |
MOH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,177.73 |
| Beta |
0.40 |
| Outstanding shares (mil) |
57.20 |
| Enterprise Value (mil) |
14,974.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.31% |
| Cost of Debt |
4.96% |
| WACC |
6.86% |