RAD
Rite Aid Corp
Price:  
0.65 
USD
Volume:  
2,433,445.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RAD Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Rite Aid Corp (RAD) is 78.89 USD. This RAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.65 USD, the upside of Rite Aid Corp is %.

The range of the Intrinsic Value is 14.58 - 768.80 USD

0.65 USD
Stock Price
78.89 USD
Intrinsic Value
Intrinsic Value Details

RAD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.58 - 768.80 78.89 12068.8%
DCF (Growth 10y) 35.74 - 989.41 118.32 18150.9%
DCF (EBITDA 5y) 22.44 - 107.75 49.98 7609.1%
DCF (EBITDA 10y) 38.04 - 189.70 85.99 13163.7%
Fair Value -83.46 - -83.46 -83.46 -12,974.06%
P/E (215.33) - (252.39) (244.96) -37885.3%
EV/EBITDA (45.49) - (10.35) (31.84) -5011.4%
EPV (40.77) - (9.50) (25.13) -3977.0%
DDM - Stable (29.15) - (389.11) (209.13) -32357.7%
DDM - Multi 10.20 - 193.96 24.43 3668.2%

RAD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 36.76
Beta 0.85
Outstanding shares (mil) 56.70
Enterprise Value (mil) 3,247.41
Market risk premium 5.00%
Cost of Equity 25.48%
Cost of Debt 13.29%
WACC 11.73%