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%.
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 Rate | 5.5% - 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% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 2,984 | 2,677 | 2,741 | 2,871 | 2,929 | 2,987 |
% Growth | 21% | -10% | 2% | 5% | 2% | 2% |
Cost of goods sold | (2,064) | (1,815) | (1,821) | (1,870) | (1,869) | (1,868) |
% of Revenue | 69% | 68% | 66% | 65% | 64% | 63% |
Selling, G&A expenses | (632) | (567) | (581) | (609) | (621) | (633) |
% of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (459) | (412) | (422) | (442) | (451) | (460) |
% of Revenue | 15% | 15% | 15% | 15% | 15% | 15% |
Tax expense | 26 | 30 | 22 | 13 | 3 | (7) |
Tax rate | -15% | 26% | 26% | 26% | 26% | 26% |
Net profit | (147) | (87) | (62) | (36) | (9) | 19 |
% Margin | -5% | -3% | -2% | -1% | 0% | 1% |