As of 2024-12-14, the Intrinsic Value of Sotera Health Co (SHC) is
14.85 USD. This SHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.15 USD, the upside of Sotera Health Co is
12.90%.
The range of the Intrinsic Value is 6.01 - 72.14 USD
14.85 USD
Intrinsic Value
SHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.01 - 72.14 |
14.85 |
12.9% |
| DCF (Growth 10y) |
7.67 - 76.35 |
16.96 |
29.0% |
| DCF (EBITDA 5y) |
17.19 - 28.19 |
22.50 |
71.1% |
| DCF (EBITDA 10y) |
16.55 - 32.58 |
23.68 |
80.1% |
| Fair Value |
1.36 - 1.36 |
1.36 |
-89.65% |
| P/E |
10.06 - 17.92 |
13.15 |
-0.0% |
| EV/EBITDA |
13.85 - 22.02 |
17.53 |
33.3% |
| EPV |
0.74 - 6.67 |
3.71 |
-71.8% |
| DDM - Stable |
2.73 - 11.08 |
6.90 |
-47.5% |
| DDM - Multi |
5.47 - 17.39 |
8.34 |
-36.6% |
SHC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,724.61 |
| Beta |
0.44 |
| Outstanding shares (mil) |
283.24 |
| Enterprise Value (mil) |
5,744.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.59% |
| Cost of Debt |
13.37% |
| WACC |
8.56% |