As of 2024-12-10, the Intrinsic Value of OraSure Technologies Inc (OSUR) is
7.41 USD. This OSUR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.96 USD, the upside of OraSure Technologies Inc is
87.10%.
The range of the Intrinsic Value is 6.70 - 8.78 USD
OSUR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
6.70 - 8.78 |
7.41 |
87.1% |
DCF (Growth 10y) |
6.51 - 8.05 |
7.04 |
77.8% |
DCF (EBITDA 5y) |
8.87 - 10.88 |
9.83 |
148.2% |
DCF (EBITDA 10y) |
8.02 - 9.86 |
8.87 |
123.9% |
Fair Value |
3.81 - 3.81 |
3.81 |
-3.79% |
P/E |
3.30 - 5.46 |
4.03 |
1.8% |
EV/EBITDA |
7.37 - 13.43 |
10.41 |
163.0% |
EPV |
2.48 - 2.08 |
2.28 |
-42.4% |
DDM - Stable |
1.17 - 2.92 |
2.04 |
-48.4% |
DDM - Multi |
1.69 - 3.30 |
2.24 |
-43.5% |
OSUR Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
295.38 |
Beta |
0.98 |
Outstanding shares (mil) |
74.59 |
Enterprise Value (mil) |
16.97 |
Market risk premium |
4.60% |
Cost of Equity |
8.92% |
Cost of Debt |
5.00% |
WACC |
8.90% |