As of 2025-05-24, the Intrinsic Value of Healthcare Services Group Inc (HCSG) is 17.14 USD. This HCSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.20 USD, the upside of Healthcare Services Group Inc is 20.70%.
The range of the Intrinsic Value is 11.13 - 42.44 USD
Based on its market price of 14.20 USD and our intrinsic valuation, Healthcare Services Group Inc (HCSG) is undervalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.13 - 42.44 | 17.14 | 20.7% |
| DCF (Growth 10y) | 9.48 - 31.23 | 13.68 | -3.7% |
| DCF (EBITDA 5y) | 7.16 - 9.33 | 7.76 | -45.4% |
| DCF (EBITDA 10y) | 7.81 - 10.10 | 8.51 | -40.1% |
| Fair Value | 2.84 - 2.84 | 2.84 | -80.01% |
| P/E | 11.74 - 13.82 | 12.51 | -11.9% |
| EV/EBITDA | 7.97 - 11.69 | 9.06 | -36.2% |
| EPV | 9.58 - 11.68 | 10.63 | -25.2% |
| DDM - Stable | 5.17 - 17.19 | 11.18 | -21.3% |
| DDM - Multi | 5.53 - 14.57 | 8.05 | -43.3% |
| Market Cap (mil) | 1,035.46 |
| Beta | 1.18 |
| Outstanding shares (mil) | 72.92 |
| Enterprise Value (mil) | 971.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.83% |
| Cost of Debt | 4.78% |
| WACC | 6.21% |