XRAY
DENTSPLY SIRONA Inc
Price:  
15.57 
USD
Volume:  
2,314,650.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XRAY Intrinsic Value

-843.10 %
Upside

Is XRAY undervalued or overvalued?

As of 2025-03-27, the Intrinsic Value of DENTSPLY SIRONA Inc (XRAY) is (115.70) USD. This XRAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.57 USD, the upside of DENTSPLY SIRONA Inc is -843.10%. This means that XRAY is overvalued by 843.10%.

The range of the Intrinsic Value is (836.10) - (68.80) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

15.57 USD
Stock Price
(115.70) USD
Intrinsic Value
Intrinsic Value Details

XRAY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (836.10) - (68.80) (115.70) -843.1%
DCF (Growth 10y) (60.33) - (634.27) (95.65) -714.3%
DCF (EBITDA 5y) (30.74) - (37.49) (1,234.50) -123450.0%
DCF (EBITDA 10y) (29.84) - (36.47) (1,234.50) -123450.0%
Fair Value -22.39 - -22.39 -22.39 -243.81%
P/E (54.33) - (81.49) (67.91) -536.2%
EV/EBITDA 42.21 - 54.68 47.63 205.9%
EPV 21.63 - 34.45 28.04 80.1%
DDM - Stable (68.45) - (305.78) (187.11) -1301.8%
DDM - Multi (38.96) - (136.73) (60.81) -490.5%

XRAY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,098.27
Beta -0.08
Outstanding shares (mil) 198.99
Enterprise Value (mil) 3,098.27
Market risk premium 4.60%
Cost of Equity 6.81%
Cost of Debt 5.74%
WACC 5.84%