As of 2024-07-27, 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
78.89 USD
Intrinsic Value
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) |
23.79 - 110.61 |
54.90 |
8368.9% |
| DCF (EBITDA 10y) |
38.91 - 192.80 |
90.07 |
13794.0% |
| Fair Value |
-83.46 - -83.46 |
-83.46 |
-12,974.06% |
| P/E |
(241.71) - (292.45) |
(275.84) |
-42648.7% |
| EV/EBITDA |
(46.58) - (9.30) |
(30.56) |
-4813.6% |
| 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% |