As of 2025-07-06, the Intrinsic Value of Varian Medical Systems Inc (VAR) is 43.14 USD. This VAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.07 USD, the upside of Varian Medical Systems Inc is -75.60%.
The range of the Intrinsic Value is 33.86 - 64.15 USD
Based on its market price of 177.07 USD and our intrinsic valuation, Varian Medical Systems Inc (VAR) is overvalued by 75.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.86 - 64.15 | 43.14 | -75.6% |
| DCF (Growth 10y) | 34.03 - 59.91 | 42.05 | -76.3% |
| DCF (EBITDA 5y) | 55.70 - 89.95 | 68.15 | -61.5% |
| DCF (EBITDA 10y) | 54.44 - 90.90 | 67.67 | -61.8% |
| Fair Value | 20.89 - 20.89 | 20.89 | -88.20% |
| P/E | 96.92 - 142.02 | 120.07 | -32.2% |
| EV/EBITDA | 87.17 - 139.41 | 101.46 | -42.7% |
| EPV | 51.72 - 68.89 | 60.31 | -65.9% |
| DDM - Stable | 26.76 - 77.68 | 52.22 | -70.5% |
| DDM - Multi | 27.45 - 62.99 | 38.36 | -78.3% |
| Market Cap (mil) | 16,261.90 |
| Beta | 1.07 |
| Outstanding shares (mil) | 91.84 |
| Enterprise Value (mil) | 15,710.20 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.81% |
| Cost of Debt | 4.25% |
| WACC | 7.71% |