RDUS
Radius Health Inc
Price:  
23.68 
USD
Volume:  
311,914.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RDUS Intrinsic Value

150.50 %
Upside

As of 2024-02-23, the Intrinsic Value of Radius Health Inc (RDUS) is 59.32 USD. This RDUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.68 USD, the upside of Radius Health Inc is 150.50%.

The range of the Intrinsic Value is 40.31 - 103.00 USD

23.68 USD
Stock Price
59.32 USD
Intrinsic Value
Intrinsic Value Details

RDUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.31 - 103.00 59.32 150.5%
DCF (Growth 10y) 53.73 - 126.75 76.13 221.5%
DCF (EBITDA 5y) 95.61 - 115.65 104.88 342.9%
DCF (EBITDA 10y) 93.82 - 129.23 109.78 363.6%
Fair Value -23.21 - -23.21 -23.21 -198.01%
P/E (22.08) - 16.23 (4.94) -120.9%
EV/EBITDA 40.44 - 97.42 65.87 178.2%
EPV 16.59 - 29.50 23.04 -2.7%
DDM - Stable (6.74) - (16.07) (11.41) -148.2%
DDM - Multi 38.22 - 72.05 50.08 111.5%

RDUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 659.72
Beta 1.41
Outstanding shares (mil) 27.86
Enterprise Value (mil) 939.24
Market risk premium 4.60%
Cost of Equity 9.42%
Cost of Debt 9.40%
WACC 8.98%