As of 2025-04-29, the Intrinsic Value of SI-BONE Inc (SIBN) is (29.84) USD. This SIBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.47 USD, the upside of SI-BONE Inc is -306.20%.
The range of the Intrinsic Value is (78.56) - (18.91) USD
Based on its market price of 14.47 USD and our intrinsic valuation, SI-BONE Inc (SIBN) is overvalued by 306.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (78.56) - (18.91) | (29.84) | -306.2% |
| DCF (Growth 10y) | (22.25) - (87.62) | (34.33) | -337.2% |
| DCF (EBITDA 5y) | (11.14) - (15.01) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (15.11) - (21.01) | (1,234.50) | -123450.0% |
| Fair Value | -3.64 - -3.64 | -3.64 | -125.16% |
| P/E | (12.29) - (19.08) | (16.28) | -212.5% |
| EV/EBITDA | (7.40) - (9.36) | (8.76) | -160.5% |
| EPV | (9.44) - (13.90) | (11.67) | -180.7% |
| DDM - Stable | (7.60) - (42.75) | (25.17) | -274.0% |
| DDM - Multi | (7.94) - (36.05) | (13.17) | -191.0% |
| Market Cap (mil) | 614.25 |
| Beta | 0.99 |
| Outstanding shares (mil) | 42.45 |
| Enterprise Value (mil) | 614.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.12% |
| Cost of Debt | 7.78% |
| WACC | 7.99% |