As of 2024-12-11, the Intrinsic Value of Privia Health Group Inc (PRVA) is
32.35 USD. This PRVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.62 USD, the upside of Privia Health Group Inc is
49.60%.
The range of the Intrinsic Value is 22.60 - 64.97 USD
32.35 USD
Intrinsic Value
PRVA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.60 - 64.97 |
32.35 |
49.6% |
| DCF (Growth 10y) |
36.83 - 105.72 |
52.72 |
143.9% |
| DCF (EBITDA 5y) |
21.90 - 24.03 |
22.99 |
6.3% |
| DCF (EBITDA 10y) |
33.45 - 37.85 |
35.64 |
64.8% |
| Fair Value |
2.67 - 2.67 |
2.67 |
-87.64% |
| P/E |
2.77 - 9.40 |
5.37 |
-75.2% |
| EV/EBITDA |
6.17 - 10.69 |
8.09 |
-62.6% |
| EPV |
(3.15) - (4.35) |
(3.75) |
-117.4% |
| DDM - Stable |
1.04 - 3.18 |
2.11 |
-90.2% |
| DDM - Multi |
12.89 - 30.75 |
18.16 |
-16.0% |
PRVA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,594.40 |
| Beta |
0.76 |
| Outstanding shares (mil) |
120.00 |
| Enterprise Value (mil) |
2,172.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.12% |
| Cost of Debt |
4.48% |
| WACC |
5.73% |