As of 2024-12-15, the Intrinsic Value of NuVasive Inc (NUVA) is
23.80 USD. This NuVasive valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.75 USD, the upside of NuVasive Inc is
-40.10%.
The range of the Intrinsic Value is 9.39 - 97.03 USD
23.80 USD
Intrinsic Value
NuVasive Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.39 - 97.03 |
23.80 |
-40.1% |
| DCF (Growth 10y) |
16.23 - 122.25 |
33.75 |
-15.1% |
| DCF (EBITDA 5y) |
38.83 - 57.70 |
47.09 |
18.5% |
| DCF (EBITDA 10y) |
43.17 - 69.42 |
54.49 |
37.1% |
| Fair Value |
13.56 - 13.56 |
13.56 |
-65.88% |
| P/E |
15.08 - 31.93 |
23.75 |
-40.3% |
| EV/EBITDA |
30.96 - 84.29 |
44.94 |
13.1% |
| EPV |
11.95 - 21.32 |
16.63 |
-58.2% |
| DDM - Stable |
5.37 - 21.67 |
13.52 |
-66.0% |
| DDM - Multi |
20.40 - 65.05 |
31.18 |
-21.6% |
NuVasive Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,084.85 |
| Beta |
0.94 |
| Outstanding shares (mil) |
52.45 |
| Enterprise Value (mil) |
2,800.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.66% |
| Cost of Debt |
4.54% |
| WACC |
7.13% |