PAVM
PAVmed Inc
Price:  
0.78 
USD
Volume:  
85,292.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAVM Intrinsic Value

1,308.52 %
Upside

As of 2024-12-13, the Intrinsic Value of PAVmed Inc (PAVM) is 10.99 USD. This PAVM valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.78 USD, the upside of PAVmed Inc is 1,308.52%.

0.78 USD
Stock Price
10.99 USD
Intrinsic Value
Intrinsic Value Details

PAVM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2,091.60) - (228.51) (400.41) -51434.6%
DCF (Growth 10y) (233.24) - (1,962.09) (392.95) -50478.6%
DCF (EBITDA 5y) (142.10) - (163.75) (1,234.50) -123450.0%
DCF (EBITDA 10y) (155.24) - (178.34) (1,234.50) -123450.0%
Fair Value 10.99 - 10.99 10.99 1,308.52%
P/E 66.53 - 85.08 75.42 9569.5%
EV/EBITDA (107.19) - (112.41) (109.30) -14112.6%
EPV (106.66) - (118.26) (112.46) -14517.9%
DDM - Stable 26.54 - 125.56 76.05 9650.0%
DDM - Multi (74.26) - (275.81) (117.33) -15141.9%

PAVM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8.63
Beta 0.71
Outstanding shares (mil) 11.07
Enterprise Value (mil) 39.44
Market risk premium 4.60%
Cost of Equity 6.57%
Cost of Debt 5.00%
WACC 4.24%