Is VREX undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Varex Imaging Corp (VREX) is 10.34 USD. This VREX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.83 USD, the upside of Varex Imaging Corp is -19.40%. This means that VREX is overvalued by 19.40%.
The range of the Intrinsic Value is 3.84 - 31.26 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.84 - 31.26 | 10.34 | -19.4% |
| DCF (Growth 10y) | 5.41 - 33.60 | 12.16 | -5.2% |
| DCF (EBITDA 5y) | 17.56 - 26.24 | 21.55 | 67.9% |
| DCF (EBITDA 10y) | 16.14 - 29.03 | 21.79 | 69.8% |
| Fair Value | -5.76 - -5.76 | -5.76 | -144.93% |
| P/E | (16.65) - 5.58 | (8.81) | -168.7% |
| EV/EBITDA | 11.21 - 17.74 | 14.07 | 9.7% |
| EPV | 2.56 - 9.37 | 5.96 | -53.5% |
| DDM - Stable | (7.36) - (18.80) | (13.08) | -202.0% |
| DDM - Multi | 4.74 - 9.72 | 6.41 | -50.1% |
| Market Cap (mil) | 528.60 |
| Beta | 1.39 |
| Outstanding shares (mil) | 41.20 |
| Enterprise Value (mil) | 925.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.74% |
| Cost of Debt | 10.87% |
| WACC | 9.21% |