RDUS
Radius Health Inc
Price:  
17.86 
USD
Volume:  
166,508.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RDUS Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Radius Health Inc (RDUS) is 70.15 USD. This RDUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.86 USD, the upside of Radius Health Inc is %.

The range of the Intrinsic Value is 48.36 - 118.57 USD

17.86 USD
Stock Price
70.15 USD
Intrinsic Value
Intrinsic Value Details

RDUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.36 - 118.57 70.15 292.8%
DCF (Growth 10y) 70.11 - 157.26 97.38 445.3%
DCF (EBITDA 5y) 111.09 - 157.15 126.04 605.7%
DCF (EBITDA 10y) 119.54 - 179.60 140.60 687.3%
Fair Value -57.40 - -57.40 -57.40 -421.39%
P/E (67.27) - 18.54 (32.59) -282.5%
EV/EBITDA 27.20 - 115.82 69.84 291.1%
EPV 18.69 - 30.24 24.47 37.0%
DDM - Stable (16.56) - (43.91) (30.23) -269.3%
DDM - Multi 39.98 - 84.37 54.47 205.0%

RDUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 499.72
Beta 1.01
Outstanding shares (mil) 27.98
Enterprise Value (mil) 859.74
Market risk premium 4.60%
Cost of Equity 9.21%
Cost of Debt 6.10%
WACC 7.80%