OMI
Owens & Minor Inc
Price:  
15.31 
USD
Volume:  
710,424.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OMI Intrinsic Value

%
Upside

As of 2024-07-23, the Intrinsic Value of Owens & Minor Inc (OMI) is 22.00 USD. This OMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.31 USD, the upside of Owens & Minor Inc is %.

The range of the Intrinsic Value is 3.53 - 112.53 USD

15.31 USD
Stock Price
22.00 USD
Intrinsic Value
Intrinsic Value Details

OMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.53 - 112.53 22.00 43.7%
DCF (Growth 10y) 0.25 - 83.85 14.51 -5.2%
DCF (EBITDA 5y) (7.18) - (0.73) (1,234.50) -123450.0%
DCF (EBITDA 10y) (5.98) - 0.82 (1,234.50) -123450.0%
Fair Value -12.67 - -12.67 -12.67 -182.75%
P/E (5.33) - (5.83) (6.71) -143.9%
EV/EBITDA (2.17) - 39.01 17.47 14.1%
EPV 30.33 - 46.33 38.33 150.4%
DDM - Stable (6.33) - (50.20) (28.27) -284.6%
DDM - Multi (7.99) - (50.27) (13.89) -190.7%

OMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,171.22
Beta 2.81
Outstanding shares (mil) 76.50
Enterprise Value (mil) 3,080.01
Market risk premium 4.60%
Cost of Equity 6.75%
Cost of Debt 7.53%
WACC 6.20%