The Discounted Cash Flow (DCF) valuation of Select Medical Holdings Corp (SEM) is 88.86 USD. With the latest stock price at 33.66 USD, the upside of Select Medical Holdings Corp based on DCF is 164.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.8% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 55.60 - 173.49 | 88.86 |
| Upside | 65.2% - 415.4% | 164.0% |