As of 2024-12-14, the Intrinsic Value of Varex Imaging Corp (VREX) is
9.69 USD. This VREX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.44 USD, the upside of Varex Imaging Corp is
-37.20%.
The range of the Intrinsic Value is 5.28 - 20.00 USD
VREX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.28 - 20.00 |
9.69 |
-37.2% |
| DCF (Growth 10y) |
6.01 - 19.58 |
10.15 |
-34.3% |
| DCF (EBITDA 5y) |
16.70 - 30.05 |
22.93 |
48.5% |
| DCF (EBITDA 10y) |
15.08 - 30.71 |
21.92 |
42.0% |
| Fair Value |
-5.83 - -5.83 |
-5.83 |
-137.77% |
| P/E |
(20.53) - 6.86 |
(13.18) |
-185.4% |
| EV/EBITDA |
14.63 - 23.67 |
17.86 |
15.7% |
| EPV |
5.24 - 11.69 |
8.47 |
-45.2% |
| DDM - Stable |
(6.64) - (15.34) |
(10.99) |
-171.2% |
| DDM - Multi |
4.09 - 7.67 |
5.36 |
-65.3% |
VREX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
631.50 |
| Beta |
1.29 |
| Outstanding shares (mil) |
40.90 |
| Enterprise Value (mil) |
912.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.57% |
| Cost of Debt |
10.87% |
| WACC |
9.40% |