As of 2024-12-11, the Intrinsic Value of Vocera Communications Inc (VCRA) is
9.99 USD. This VCRA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 79.13 USD, the upside of Vocera Communications Inc is
-87.40%.
The range of the Intrinsic Value is 3.25 - 63.18 USD
VCRA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3.18) - 11.79 |
(1.50) |
-101.9% |
| DCF (Growth 10y) |
3.25 - 63.18 |
9.99 |
-87.4% |
| DCF (EBITDA 5y) |
(3.23) - (1.00) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.70) - 3.67 |
0.25 |
-99.7% |
| Fair Value |
-0.01 - -0.01 |
-0.01 |
-100.01% |
| P/E |
(6.56) - (12.81) |
(12.57) |
-115.9% |
| EV/EBITDA |
(4.19) - (2.52) |
(3.64) |
-104.6% |
| EPV |
(5.26) - (5.45) |
(5.35) |
-106.8% |
| DDM - Stable |
(3.76) - (46.98) |
(25.37) |
-132.1% |
| DDM - Multi |
4.41 - 43.36 |
8.05 |
-89.8% |
VCRA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,753.72 |
| Beta |
0.24 |
| Outstanding shares (mil) |
34.80 |
| Enterprise Value (mil) |
2,916.47 |
| Market risk premium |
4.24% |
| Cost of Equity |
6.50% |
| Cost of Debt |
7.00% |
| WACC |
6.50% |