As of 2024-12-13, the Intrinsic Value of Omega Healthcare Investors Inc (OHI) is
47.22 USD. This OHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.80 USD, the upside of Omega Healthcare Investors Inc is
21.70%.
The range of the Intrinsic Value is 21.19 - 226.88 USD
47.22 USD
Intrinsic Value
OHI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.19 - 226.88 |
47.22 |
21.7% |
| DCF (Growth 10y) |
25.09 - 230.52 |
51.26 |
32.1% |
| DCF (EBITDA 5y) |
31.76 - 41.45 |
37.60 |
-3.1% |
| DCF (EBITDA 10y) |
33.48 - 47.84 |
41.24 |
6.3% |
| Fair Value |
22.84 - 22.84 |
22.84 |
-41.12% |
| P/E |
36.91 - 41.82 |
39.28 |
1.2% |
| EV/EBITDA |
24.82 - 40.19 |
36.30 |
-6.4% |
| EPV |
17.48 - 31.03 |
24.25 |
-37.5% |
| DDM - Stable |
16.37 - 80.18 |
48.27 |
24.4% |
| DDM - Multi |
19.91 - 63.78 |
29.07 |
-25.1% |
OHI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,474.06 |
| Beta |
0.06 |
| Outstanding shares (mil) |
269.95 |
| Enterprise Value (mil) |
14,989.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.48% |
| Cost of Debt |
5.63% |
| WACC |
6.86% |