As of 2024-12-15, the Intrinsic Value of R1 RCM Inc (RCM) is
16.72 USD. This RCM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.31 USD, the upside of R1 RCM Inc is
16.80%.
The range of the Intrinsic Value is 8.63 - 52.90 USD
16.72 USD
Intrinsic Value
RCM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.63 - 52.90 |
16.72 |
16.8% |
| DCF (Growth 10y) |
15.91 - 80.27 |
27.73 |
93.8% |
| DCF (EBITDA 5y) |
9.31 - 16.54 |
13.58 |
-5.1% |
| DCF (EBITDA 10y) |
14.40 - 24.81 |
20.11 |
40.6% |
| Fair Value |
-3.62 - -3.62 |
-3.62 |
-125.31% |
| P/E |
(4.25) - 3.58 |
(0.73) |
-105.1% |
| EV/EBITDA |
1.73 - 14.42 |
7.80 |
-45.5% |
| EPV |
1.65 - 3.78 |
2.72 |
-81.0% |
| DDM - Stable |
(1.84) - (8.39) |
(5.12) |
-135.7% |
| DDM - Multi |
6.84 - 24.05 |
10.63 |
-25.7% |
RCM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,044.40 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
422.39 |
| Enterprise Value (mil) |
8,086.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.53% |
| Cost of Debt |
7.34% |
| WACC |
7.17% |