VCRA
Vocera Communications Inc
Price:  
79.13 
USD
Volume:  
1,252,703.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCRA Intrinsic Value

%
Upside

As of 2024-05-26, 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 %.

The range of the Intrinsic Value is 3.25 - 63.18 USD

79.13 USD
Stock Price
9.99 USD
Intrinsic Value
Intrinsic Value Details

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) (2.90) - (2.35) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.17) - 1.31 0.32 -99.6%
Fair Value -0.01 - -0.01 -0.01 -100.01%
P/E (5.73) - (8.58) (6.79) -108.6%
EV/EBITDA (4.01) - (3.24) (3.63) -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%