PAHC
Phibro Animal Health Corp
Price:  
18.46 
USD
Volume:  
154,717.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAHC Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Phibro Animal Health Corp (PAHC) is 10.23 USD. This PAHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.46 USD, the upside of Phibro Animal Health Corp is %.

The range of the Intrinsic Value is 6.20 - 17.01 USD

18.46 USD
Stock Price
10.23 USD
Intrinsic Value
Intrinsic Value Details

PAHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.20 - 17.01 10.23 -44.6%
DCF (Growth 10y) 6.99 - 17.30 10.84 -41.3%
DCF (EBITDA 5y) 15.20 - 20.86 17.51 -5.1%
DCF (EBITDA 10y) 14.88 - 21.96 17.85 -3.3%
Fair Value 1.63 - 1.63 1.63 -91.19%
P/E 3.55 - 20.01 11.99 -35.0%
EV/EBITDA 12.38 - 22.17 17.04 -7.7%
EPV 4.55 - 9.58 7.06 -61.7%
DDM - Stable 2.44 - 4.90 3.67 -80.1%
DDM - Multi 11.03 - 15.99 12.97 -29.7%

PAHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 747.63
Beta 0.75
Outstanding shares (mil) 40.50
Enterprise Value (mil) 1,183.22
Market risk premium 4.60%
Cost of Equity 8.66%
Cost of Debt 5.04%
WACC 6.61%