As of 2024-07-27, the Intrinsic Value of Teleflex Inc (TFX) is
176.51 USD. This Teleflex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 220.30 USD, the upside of Teleflex Inc is
%.
The range of the Intrinsic Value is 119.71 - 314.99 USD
176.51 USD
Intrinsic Value
Teleflex Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.71 - 314.99 |
176.51 |
-19.9% |
| DCF (Growth 10y) |
152.71 - 372.92 |
217.43 |
-1.3% |
| DCF (EBITDA 5y) |
190.79 - 334.24 |
250.14 |
13.5% |
| DCF (EBITDA 10y) |
211.80 - 387.24 |
282.48 |
28.2% |
| Fair Value |
150.48 - 150.48 |
150.48 |
-31.69% |
| P/E |
293.60 - 521.98 |
385.60 |
75.0% |
| EV/EBITDA |
240.28 - 443.17 |
304.65 |
38.3% |
| EPV |
74.11 - 113.80 |
93.96 |
-57.4% |
| DDM - Stable |
43.42 - 125.66 |
84.54 |
-61.6% |
| DDM - Multi |
92.04 - 207.77 |
127.65 |
-42.1% |
Teleflex Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,376.13 |
| Beta |
1.70 |
| Outstanding shares (mil) |
47.10 |
| Enterprise Value (mil) |
11,897.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.29% |
| Cost of Debt |
4.81% |
| WACC |
10.21% |