As of 2024-12-15, the Intrinsic Value of Tivity Health Inc (TVTY) is
30.20 USD. This TVTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.50 USD, the upside of Tivity Health Inc is
-7.10%.
The range of the Intrinsic Value is 15.77 - 123.25 USD
30.20 USD
Intrinsic Value
TVTY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.77 - 123.25 |
30.20 |
-7.1% |
| DCF (Growth 10y) |
20.00 - 148.42 |
37.43 |
15.2% |
| DCF (EBITDA 5y) |
28.58 - 47.20 |
36.67 |
12.8% |
| DCF (EBITDA 10y) |
30.50 - 63.80 |
43.33 |
33.3% |
| Fair Value |
11.06 - 11.06 |
11.06 |
-65.96% |
| P/E |
46.98 - 58.05 |
55.71 |
71.4% |
| EV/EBITDA |
24.42 - 32.57 |
28.91 |
-11.1% |
| EPV |
10.23 - 35.12 |
22.67 |
-30.2% |
| DDM - Stable |
17.51 - 58.29 |
37.90 |
16.6% |
| DDM - Multi |
35.19 - 92.23 |
51.08 |
57.2% |
TVTY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,622.80 |
| Beta |
1.95 |
| Outstanding shares (mil) |
49.93 |
| Enterprise Value (mil) |
1,622.80 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.89% |
| Cost of Debt |
31.89% |
| WACC |
10.86% |