PKI
PerkinElmer Inc
Price:  
115.24 
USD
Volume:  
1,632,951.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PKI Intrinsic Value

%
Upside

As of 2024-05-19, 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

115.24 USD
Stock Price
131.72 USD
Intrinsic Value
Intrinsic Value Details

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) 111.43 - 145.35 127.19 10.4%
DCF (EBITDA 10y) 118.76 - 168.40 141.28 22.6%
Fair Value 150.97 - 150.97 150.97 31.00%
P/E 130.01 - 219.10 177.66 54.2%
EV/EBITDA 99.75 - 213.43 155.36 34.8%
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%