As of 2024-12-13, the Intrinsic Value of Quidel Corp (QDEL) is
12.05 USD. This Quidel valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.52 USD, the upside of Quidel Corp is
-71.00%.
The range of the Intrinsic Value is 4.83 - 23.11 USD
12.05 USD
Intrinsic Value
Quidel Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.83 - 23.11 |
12.05 |
-71.0% |
| DCF (Growth 10y) |
11.96 - 30.00 |
19.15 |
-53.9% |
| DCF (EBITDA 5y) |
32.82 - 73.07 |
49.68 |
19.6% |
| DCF (EBITDA 10y) |
31.60 - 67.85 |
46.62 |
12.3% |
| Fair Value |
-693.80 - -693.80 |
-693.80 |
-1,771.00% |
| P/E |
(787.05) - 18.05 |
(461.84) |
-1212.3% |
| EV/EBITDA |
49.53 - 102.69 |
69.97 |
68.5% |
| EPV |
45.28 - 56.67 |
50.97 |
22.8% |
| DDM - Stable |
(239.11) - (953.94) |
(596.52) |
-1536.7% |
| DDM - Multi |
23.75 - 75.32 |
36.31 |
-12.5% |
Quidel Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,792.64 |
| Beta |
1.06 |
| Outstanding shares (mil) |
67.26 |
| Enterprise Value (mil) |
5,199.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.37% |
| Cost of Debt |
20.87% |
| WACC |
12.64% |