RDNT
RadNet Inc
Price:  
78.46 
USD
Volume:  
300,176.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RDNT Intrinsic Value

20.60 %
Upside

As of 2024-12-13, the Intrinsic Value of RadNet Inc (RDNT) is 94.59 USD. This RDNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.46 USD, the upside of RadNet Inc is 20.60%.

The range of the Intrinsic Value is 57.05 - 273.27 USD

78.46 USD
Stock Price
94.59 USD
Intrinsic Value
Intrinsic Value Details

RDNT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.05 - 273.27 94.59 20.6%
DCF (Growth 10y) 82.66 - 377.94 134.29 71.2%
DCF (EBITDA 5y) 60.99 - 90.90 67.84 -13.5%
DCF (EBITDA 10y) 82.11 - 131.49 96.21 22.6%
Fair Value -0.30 - -0.30 -0.30 -100.38%
P/E (0.94) - 32.28 12.93 -83.5%
EV/EBITDA 27.61 - 61.19 38.01 -51.5%
EPV 14.37 - 24.13 19.25 -75.5%
DDM - Stable (0.55) - (3.10) (1.82) -102.3%
DDM - Multi 36.90 - 166.11 60.91 -22.4%

RDNT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,808.39
Beta 1.16
Outstanding shares (mil) 74.03
Enterprise Value (mil) 6,079.13
Market risk premium 4.60%
Cost of Equity 8.66%
Cost of Debt 6.60%
WACC 8.21%