As of 2024-09-14, the Intrinsic Value of Omnicell Inc (OMCL) is
42.75 USD. This OMCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.16 USD, the upside of Omnicell Inc is
%.
The range of the Intrinsic Value is 22.75 - 357.31 USD
42.75 USD
Intrinsic Value
OMCL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.75 - 357.31 |
42.75 |
-0.9% |
| DCF (Growth 10y) |
46.14 - 713.76 |
86.15 |
99.6% |
| DCF (EBITDA 5y) |
15.60 - 37.36 |
20.32 |
-52.9% |
| DCF (EBITDA 10y) |
26.86 - 60.97 |
34.68 |
-19.6% |
| Fair Value |
-2.25 - -2.25 |
-2.25 |
-105.22% |
| P/E |
(5.99) - 8.25 |
(0.45) |
-101.0% |
| EV/EBITDA |
6.47 - 18.49 |
11.01 |
-74.5% |
| EPV |
12.24 - 17.79 |
15.02 |
-65.2% |
| DDM - Stable |
(7.42) - (64.88) |
(36.15) |
-183.8% |
| DDM - Multi |
33.81 - 232.56 |
59.30 |
37.4% |
OMCL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,984.93 |
| Beta |
-0.26 |
| Outstanding shares (mil) |
45.99 |
| Enterprise Value (mil) |
1,999.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.22% |
| Cost of Debt |
5.50% |
| WACC |
5.87% |