UTHR
United Therapeutics Corp
Price:  
276.44 
USD
Volume:  
495,230.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UTHR Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of United Therapeutics Corp (UTHR) is 355.93 USD. This UTHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 276.44 USD, the upside of United Therapeutics Corp is %.

The range of the Intrinsic Value is 298.30 - 446.28 USD

276.44 USD
Stock Price
355.93 USD
Intrinsic Value
Intrinsic Value Details

UTHR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 298.30 - 446.28 355.93 28.8%
DCF (Growth 10y) 366.36 - 546.14 436.65 58.0%
DCF (EBITDA 5y) 453.13 - 752.40 569.81 106.1%
DCF (EBITDA 10y) 499.07 - 839.13 630.33 128.0%
Fair Value 592.43 - 592.43 592.43 114.31%
P/E 420.39 - 689.98 582.76 110.8%
EV/EBITDA 388.12 - 890.04 582.49 110.7%
EPV 168.55 - 217.67 193.11 -30.1%
DDM - Stable 172.53 - 347.24 259.89 -6.0%
DDM - Multi 227.47 - 369.13 282.57 2.2%

UTHR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,254.58
Beta 0.48
Outstanding shares (mil) 44.33
Enterprise Value (mil) 11,603.08
Market risk premium 4.60%
Cost of Equity 8.88%
Cost of Debt 4.31%
WACC 8.58%