As of 2024-12-14, the Intrinsic Value of NextGen Healthcare Inc (NXGN) is
19.78 USD. This NXGN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.94 USD, the upside of NextGen Healthcare Inc is
-17.40%.
The range of the Intrinsic Value is 10.75 - 66.81 USD
19.78 USD
Intrinsic Value
NXGN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.75 - 66.81 |
19.78 |
-17.4% |
| DCF (Growth 10y) |
15.07 - 83.28 |
26.12 |
9.1% |
| DCF (EBITDA 5y) |
13.43 - 23.21 |
19.04 |
-20.5% |
| DCF (EBITDA 10y) |
16.46 - 28.90 |
23.12 |
-3.4% |
| Fair Value |
-2.32 - -2.32 |
-2.32 |
-109.67% |
| P/E |
(1.87) - 10.63 |
2.41 |
-89.9% |
| EV/EBITDA |
8.54 - 18.07 |
13.48 |
-43.7% |
| EPV |
1.58 - 3.30 |
2.44 |
-89.8% |
| DDM - Stable |
(1.30) - (18.01) |
(9.65) |
-140.3% |
| DDM - Multi |
11.92 - 130.18 |
21.96 |
-8.3% |
NXGN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,606.37 |
| Beta |
0.48 |
| Outstanding shares (mil) |
67.10 |
| Enterprise Value (mil) |
1,820.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.75% |
| Cost of Debt |
12.38% |
| WACC |
7.09% |