As of 2024-12-11, the Intrinsic Value of Envista Holdings Corp (NVST) is
25.72 USD. This Envista valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.99 USD, the upside of Envista Holdings Corp is
28.70%.
The range of the Intrinsic Value is 15.90 - 61.38 USD
25.72 USD
Intrinsic Value
Envista Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.90 - 61.38 |
25.72 |
28.7% |
| DCF (Growth 10y) |
22.06 - 77.99 |
34.20 |
71.1% |
| DCF (EBITDA 5y) |
27.51 - 37.64 |
31.73 |
58.8% |
| DCF (EBITDA 10y) |
33.14 - 47.36 |
39.09 |
95.5% |
| Fair Value |
-194.25 - -194.25 |
-194.25 |
-1,071.72% |
| P/E |
(317.63) - 0.16 |
(163.09) |
-915.9% |
| EV/EBITDA |
15.05 - 57.87 |
33.77 |
68.9% |
| EPV |
24.44 - 32.30 |
28.37 |
41.9% |
| DDM - Stable |
(79.56) - (269.03) |
(174.30) |
-971.9% |
| DDM - Multi |
7.67 - 20.21 |
11.13 |
-44.3% |
Envista Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,440.28 |
| Beta |
0.39 |
| Outstanding shares (mil) |
172.10 |
| Enterprise Value (mil) |
3,870.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.22% |
| Cost of Debt |
5.50% |
| WACC |
6.78% |