VIVO
Meridian Bioscience Inc
Price:  
33.97 
USD
Volume:  
2,039,919.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VIVO Intrinsic Value

%
Upside

As of 2024-02-27, the Intrinsic Value of Meridian Bioscience Inc (VIVO) is 44.10 USD. This VIVO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.97 USD, the upside of Meridian Bioscience Inc is %.

The range of the Intrinsic Value is 29.29 - 97.64 USD

33.97 USD
Stock Price
44.10 USD
Intrinsic Value
Intrinsic Value Details

VIVO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.29 - 97.64 44.10 29.8%
DCF (Growth 10y) 32.95 - 102.58 48.15 41.7%
DCF (EBITDA 5y) 24.22 - 33.98 29.48 -13.2%
DCF (EBITDA 10y) 29.33 - 41.97 35.75 5.2%
Fair Value 22.40 - 22.40 22.40 -34.07%
P/E 33.00 - 50.98 42.46 25.0%
EV/EBITDA 18.95 - 33.57 24.44 -28.0%
EPV 19.01 - 24.60 21.81 -35.8%
DDM - Stable 11.84 - 53.97 32.91 -3.1%
DDM - Multi 21.63 - 77.54 33.94 -0.1%

VIVO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,494.96
Beta 0.23
Outstanding shares (mil) 44.01
Enterprise Value (mil) 1,438.51
Market risk premium 4.60%
Cost of Equity 7.66%
Cost of Debt 4.31%
WACC 7.58%