As of 2024-12-15, the Intrinsic Value of DENTSPLY SIRONA Inc (XRAY) is
22.89 USD. This XRAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.72 USD, the upside of DENTSPLY SIRONA Inc is
16.10%.
The range of the Intrinsic Value is 8.43 - 180.63 USD
22.89 USD
Intrinsic Value
XRAY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.43 - 180.63 |
22.89 |
16.1% |
| DCF (Growth 10y) |
14.39 - 229.28 |
32.55 |
65.1% |
| DCF (EBITDA 5y) |
12.81 - 25.86 |
19.97 |
1.3% |
| DCF (EBITDA 10y) |
18.37 - 37.43 |
28.07 |
42.3% |
| Fair Value |
-51.94 - -51.94 |
-51.94 |
-363.40% |
| P/E |
(71.22) - (79.87) |
(78.28) |
-496.9% |
| EV/EBITDA |
3.90 - 74.52 |
34.42 |
74.6% |
| EPV |
22.75 - 38.83 |
30.79 |
56.1% |
| DDM - Stable |
(21.51) - (103.82) |
(62.66) |
-417.8% |
| DDM - Multi |
7.15 - 27.26 |
11.38 |
-42.3% |
XRAY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,919.94 |
| Beta |
-0.27 |
| Outstanding shares (mil) |
198.78 |
| Enterprise Value (mil) |
5,840.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.28% |
| Cost of Debt |
5.50% |
| WACC |
6.83% |