OM
Outset Medical Inc
Price:  
19.39 
USD
Volume:  
194,462.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OM Intrinsic Value

-1,040.80 %
Upside

What is the intrinsic value of OM?

As of 2025-07-13, the Intrinsic Value of Outset Medical Inc (OM) is (182.42) USD. This OM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.39 USD, the upside of Outset Medical Inc is -1,040.80%.

The range of the Intrinsic Value is (421.05) - (119.69) USD

Is OM undervalued or overvalued?

Based on its market price of 19.39 USD and our intrinsic valuation, Outset Medical Inc (OM) is overvalued by 1,040.80%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

19.39 USD
Stock Price
(182.42) USD
Intrinsic Value
Intrinsic Value Details

OM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (421.05) - (119.69) (182.42) -1040.8%
DCF (Growth 10y) (136.05) - (448.10) (201.55) -1139.5%
DCF (EBITDA 5y) (93.14) - (125.61) (1,234.50) -123450.0%
DCF (EBITDA 10y) (112.39) - (156.16) (1,234.50) -123450.0%
Fair Value -32.11 - -32.11 -32.11 -265.63%
P/E (177.27) - (221.59) (188.03) -1069.7%
EV/EBITDA (106.75) - (87.44) (101.16) -621.7%
EPV (90.92) - (125.51) (108.22) -658.1%
DDM - Stable (52.52) - (226.65) (139.59) -819.9%
DDM - Multi (65.68) - (230.69) (103.48) -633.7%

OM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 343.59
Beta 1.67
Outstanding shares (mil) 17.72
Enterprise Value (mil) 361.78
Market risk premium 4.60%
Cost of Equity 9.56%
Cost of Debt 5.00%
WACC 7.89%