As of 2024-12-15, the Intrinsic Value of Premier Inc (PINC) is
24.43 USD. This PINC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.79 USD, the upside of Premier Inc is
12.10%.
The range of the Intrinsic Value is 13.05 - 80.63 USD
24.43 USD
Intrinsic Value
PINC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.05 - 80.63 |
24.43 |
12.1% |
| DCF (Growth 10y) |
13.60 - 75.16 |
24.07 |
10.4% |
| DCF (EBITDA 5y) |
12.19 - 28.07 |
20.15 |
-7.5% |
| DCF (EBITDA 10y) |
13.82 - 31.06 |
21.99 |
0.9% |
| Fair Value |
20.18 - 20.18 |
20.18 |
-7.40% |
| P/E |
22.39 - 53.92 |
34.66 |
59.1% |
| EV/EBITDA |
26.28 - 65.80 |
40.25 |
84.7% |
| EPV |
30.93 - 49.23 |
40.08 |
83.9% |
| DDM - Stable |
14.79 - 72.57 |
43.68 |
100.5% |
| DDM - Multi |
13.86 - 49.99 |
21.38 |
-1.9% |
PINC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,094.24 |
| Beta |
0.29 |
| Outstanding shares (mil) |
96.11 |
| Enterprise Value (mil) |
2,756.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.52% |
| Cost of Debt |
4.25% |
| WACC |
6.38% |