STAA
STAAR Surgical Co
Price:  
41.16 
USD
Volume:  
277,436.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STAA Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of STAAR Surgical Co (STAA) is 17.62 USD. This STAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.16 USD, the upside of STAAR Surgical Co is %.

The range of the Intrinsic Value is 13.09 - 35.14 USD

41.16 USD
Stock Price
17.62 USD
Intrinsic Value
Intrinsic Value Details

STAA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.09 - 35.14 17.62 -57.2%
DCF (Growth 10y) 17.76 - 51.64 24.76 -39.8%
DCF (EBITDA 5y) 24.00 - 29.47 26.90 -34.7%
DCF (EBITDA 10y) 29.79 - 39.95 34.82 -15.4%
Fair Value 7.78 - 7.78 7.78 -81.09%
P/E 9.75 - 19.91 14.96 -63.7%
EV/EBITDA 13.86 - 25.45 19.36 -53.0%
EPV 8.55 - 10.05 9.30 -77.4%
DDM - Stable 3.63 - 18.06 10.85 -73.7%
DDM - Multi 12.16 - 47.75 19.46 -52.7%

STAA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,022.19
Beta 0.74
Outstanding shares (mil) 49.13
Enterprise Value (mil) 1,798.33
Market risk premium 4.60%
Cost of Equity 7.78%
Cost of Debt 6.73%
WACC 7.78%