As of 2024-12-13, the Intrinsic Value of STAAR Surgical Co (STAA) is
16.58 USD. This STAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.39 USD, the upside of STAAR Surgical Co is
-34.70%.
The range of the Intrinsic Value is 11.83 - 35.44 USD
16.58 USD
Intrinsic Value
STAA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.83 - 35.44 |
16.58 |
-34.7% |
| DCF (Growth 10y) |
16.99 - 53.80 |
24.42 |
-3.8% |
| DCF (EBITDA 5y) |
20.19 - 28.93 |
23.54 |
-7.3% |
| DCF (EBITDA 10y) |
24.95 - 38.49 |
30.16 |
18.8% |
| Fair Value |
11.05 - 11.05 |
11.05 |
-56.49% |
| P/E |
14.18 - 20.09 |
16.38 |
-35.5% |
| EV/EBITDA |
11.73 - 23.98 |
17.56 |
-30.9% |
| EPV |
7.33 - 8.85 |
8.09 |
-68.1% |
| DDM - Stable |
5.19 - 26.57 |
15.88 |
-37.5% |
| DDM - Multi |
12.99 - 51.87 |
20.80 |
-18.1% |
STAA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,251.22 |
| Beta |
0.66 |
| Outstanding shares (mil) |
49.28 |
| Enterprise Value (mil) |
1,087.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.73% |
| Cost of Debt |
6.64% |
| WACC |
7.73% |