OMCL
Omnicell Inc
Price:  
27.36 
USD
Volume:  
407,329.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OMCL Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of Omnicell Inc (OMCL) is 32.02 USD. This OMCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.36 USD, the upside of Omnicell Inc is %.

The range of the Intrinsic Value is 18.67 - 88.64 USD

27.36 USD
Stock Price
32.02 USD
Intrinsic Value
Intrinsic Value Details

OMCL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.67 - 88.64 32.02 17.0%
DCF (Growth 10y) 45.53 - 194.60 74.07 170.7%
DCF (EBITDA 5y) 20.19 - 54.48 36.83 34.6%
DCF (EBITDA 10y) 34.99 - 85.31 58.65 114.4%
Fair Value -2.23 - -2.23 -2.23 -108.15%
P/E (6.00) - 11.51 1.72 -93.7%
EV/EBITDA 6.89 - 23.30 14.26 -47.9%
EPV 8.22 - 10.72 9.47 -65.4%
DDM - Stable (5.16) - (21.46) (13.31) -148.6%
DDM - Multi 27.26 - 89.52 41.96 53.3%

OMCL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,244.06
Beta 1.04
Outstanding shares (mil) 45.47
Enterprise Value (mil) 1,345.75
Market risk premium 4.60%
Cost of Equity 7.96%
Cost of Debt 5.00%
WACC 6.79%