As of 2024-12-11, the Intrinsic Value of Bio-Techne Corp (TECH) is
39.18 USD. This TECH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.12 USD, the upside of Bio-Techne Corp is
-49.20%.
The range of the Intrinsic Value is 26.32 - 80.62 USD
39.18 USD
Intrinsic Value
TECH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.32 - 80.62 |
39.18 |
-49.2% |
| DCF (Growth 10y) |
29.86 - 84.88 |
42.98 |
-44.3% |
| DCF (EBITDA 5y) |
38.73 - 43.14 |
40.93 |
-46.9% |
| DCF (EBITDA 10y) |
40.16 - 47.77 |
43.84 |
-43.2% |
| Fair Value |
31.74 - 31.74 |
31.74 |
-58.85% |
| P/E |
36.97 - 43.67 |
40.59 |
-47.4% |
| EV/EBITDA |
16.74 - 42.09 |
28.01 |
-63.7% |
| EPV |
22.92 - 29.49 |
26.20 |
-66.0% |
| DDM - Stable |
15.76 - 62.54 |
39.15 |
-49.2% |
| DDM - Multi |
20.69 - 62.13 |
30.84 |
-60.0% |
TECH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,253.60 |
| Beta |
1.13 |
| Outstanding shares (mil) |
158.89 |
| Enterprise Value (mil) |
12,366.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.73% |
| Cost of Debt |
6.55% |
| WACC |
7.68% |