As of 2024-07-27, the Intrinsic Value of PerkinElmer Inc (PKI) is
131.72 USD. This PKI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.24 USD, the upside of PerkinElmer Inc is
%.
The range of the Intrinsic Value is 74.75 - 347.87 USD
131.72 USD
Intrinsic Value
PKI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.75 - 347.87 |
131.72 |
14.3% |
| DCF (Growth 10y) |
88.78 - 368.93 |
147.73 |
28.2% |
| DCF (EBITDA 5y) |
109.06 - 139.72 |
125.10 |
8.6% |
| DCF (EBITDA 10y) |
116.74 - 163.01 |
139.39 |
21.0% |
| Fair Value |
150.97 - 150.97 |
150.97 |
31.00% |
| P/E |
127.52 - 205.05 |
164.18 |
42.5% |
| EV/EBITDA |
96.75 - 204.25 |
151.24 |
31.2% |
| EPV |
58.63 - 92.78 |
75.70 |
-34.3% |
| DDM - Stable |
54.05 - 206.42 |
130.23 |
13.0% |
| DDM - Multi |
56.70 - 172.86 |
85.94 |
-25.4% |
PKI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,567.72 |
| Beta |
1.21 |
| Outstanding shares (mil) |
126.41 |
| Enterprise Value (mil) |
18,507.64 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.11% |
| Cost of Debt |
4.54% |
| WACC |
7.87% |