DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Select Medical Holdings Corporation (SEM)

Healthcare | Medical - Care Facilities

Today's Price

$16.51

Today's Fair Value

$8.15 -50.64%

Margin of Safety

-102.58%

Projected Value (5Y)

$13.13 -20.47%

Dividends Paid (5Y)

$1.43

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 21.19% | CAGR (5y): -15.59%

Diluted Shares Growth Rate

Regression: -0.46% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: -1.89% | CAGR (5y): 13.18%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.7x)

Discount Rate