As of 2024-12-11, the Intrinsic Value of Stericycle Inc (SRCL) is
66.71 USD. This SRCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.98 USD, the upside of Stericycle Inc is
7.60%.
The range of the Intrinsic Value is 35.29 - 225.48 USD
66.71 USD
Intrinsic Value
SRCL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.29 - 225.48 |
66.71 |
7.6% |
| DCF (Growth 10y) |
49.96 - 279.06 |
88.06 |
42.1% |
| DCF (EBITDA 5y) |
46.17 - 61.28 |
54.96 |
-11.3% |
| DCF (EBITDA 10y) |
56.27 - 80.57 |
69.03 |
11.4% |
| Fair Value |
9.69 - 9.69 |
9.69 |
-84.36% |
| P/E |
10.87 - 17.36 |
14.17 |
-77.1% |
| EV/EBITDA |
31.03 - 69.20 |
49.87 |
-19.5% |
| EPV |
29.17 - 47.46 |
38.32 |
-38.2% |
| DDM - Stable |
4.20 - 19.03 |
11.61 |
-81.3% |
| DDM - Multi |
28.21 - 100.76 |
44.25 |
-28.6% |
SRCL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,754.22 |
| Beta |
0.30 |
| Outstanding shares (mil) |
92.84 |
| Enterprise Value (mil) |
7,129.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.15% |
| Cost of Debt |
5.50% |
| WACC |
7.39% |