AMN
AMN Healthcare Services Inc
Price:  
21.77 
USD
Volume:  
424,944
United States | Health Care Providers & Services

AMN DCF Valuation - Growth Exit 5Y

-113.1 %
Upside

What is the DCF valuation of AMN?

The Discounted Cash Flow (DCF) valuation of AMN Healthcare Services Inc (AMN) is (2.85) USD. With the latest stock price at 21.77 USD, the upside of AMN Healthcare Services Inc based on DCF is -113.1%.

Is AMN a buy or a sell?

Based on the latest price of 21.77 USD and our DCF valuation, AMN Healthcare Services Inc (AMN) is a sell. Selling AMN stocks now will result in a potential gain of 113.1%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate5.5% - 9.3%7.4%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price(10.34) - 21.82(2.85)
Upside-147.5% - 0.3%-113.1%
21.77 USD
Stock Price
(2.85) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

AMN DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,9842,6772,7412,8712,9292,987
% Growth
21%-10%2%5%2%2%
Cost of goods sold(2,064)(1,815)(1,821)(1,870)(1,869)(1,868)
% of Revenue69%68%66%65%64%63%
Selling, G&A expenses(632)(567)(581)(609)(621)(633)
% of Revenue21%21%21%21%21%21%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(459)(412)(422)(442)(451)(460)
% of Revenue15%15%15%15%15%15%
Tax expense263022133(7)
Tax rate-15%26%26%26%26%26%
Net profit(147)(87)(62)(36)(9)19
% Margin-5%-3%-2%-1%0%1%