As of 2024-12-14, the Intrinsic Value of RadNet Inc (RDNT) is
95.42 USD. This RDNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.34 USD, the upside of RadNet Inc is
21.80%.
The range of the Intrinsic Value is 57.25 - 282.50 USD
95.42 USD
Intrinsic Value
RDNT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.25 - 282.50 |
95.42 |
21.8% |
| DCF (Growth 10y) |
82.97 - 390.81 |
135.50 |
73.0% |
| DCF (EBITDA 5y) |
61.04 - 91.07 |
67.93 |
-13.3% |
| DCF (EBITDA 10y) |
82.25 - 131.97 |
96.46 |
23.1% |
| Fair Value |
-0.30 - -0.30 |
-0.30 |
-100.38% |
| P/E |
(0.95) - 32.95 |
12.92 |
-83.5% |
| EV/EBITDA |
27.61 - 62.06 |
38.01 |
-51.5% |
| EPV |
14.42 - 24.34 |
19.38 |
-75.3% |
| DDM - Stable |
(0.55) - (3.17) |
(1.86) |
-102.4% |
| DDM - Multi |
36.90 - 170.39 |
61.21 |
-21.9% |
RDNT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,799.51 |
| Beta |
1.16 |
| Outstanding shares (mil) |
74.03 |
| Enterprise Value (mil) |
6,070.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
6.60% |
| WACC |
8.17% |