OSUR
OraSure Technologies Inc
Price:  
4.92 
USD
Volume:  
1,001,954.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSUR Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of OraSure Technologies Inc (OSUR) is 8.16 USD. This OSUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.92 USD, the upside of OraSure Technologies Inc is %.

The range of the Intrinsic Value is 7.18 - 10.11 USD

4.92 USD
Stock Price
8.16 USD
Intrinsic Value
Intrinsic Value Details

OSUR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.18 - 10.11 8.16 65.9%
DCF (Growth 10y) 7.51 - 10.33 8.46 72.0%
DCF (EBITDA 5y) 9.21 - 11.47 9.63 95.7%
DCF (EBITDA 10y) 9.00 - 11.43 9.60 95.1%
Fair Value 7.48 - 7.48 7.48 52.01%
P/E 4.77 - 7.16 4.91 -0.1%
EV/EBITDA 10.82 - 13.55 11.44 132.6%
EPV 1.98 - 1.57 1.77 -64.0%
DDM - Stable 2.35 - 6.03 4.19 -14.9%
DDM - Multi 2.59 - 5.25 3.48 -29.4%

OSUR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 376.43
Beta 0.59
Outstanding shares (mil) 76.51
Enterprise Value (mil) 130.01
Market risk premium 4.60%
Cost of Equity 8.70%
Cost of Debt 5.00%
WACC 8.69%