SEM
Select Medical Holdings Corp
Price:  
34.61 
USD
Volume:  
621,819.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEM Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Select Medical Holdings Corp (SEM) is 37.30 USD. This SEM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.61 USD, the upside of Select Medical Holdings Corp is %.

The range of the Intrinsic Value is 20.49 - 75.25 USD

34.61 USD
Stock Price
37.30 USD
Intrinsic Value
Intrinsic Value Details

SEM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.49 - 75.25 37.30 7.8%
DCF (Growth 10y) 26.90 - 81.88 43.92 26.9%
DCF (EBITDA 5y) 28.98 - 41.09 35.29 2.0%
DCF (EBITDA 10y) 35.04 - 52.10 43.45 25.5%
Fair Value 65.44 - 65.44 65.44 89.09%
P/E 40.32 - 61.47 49.33 42.5%
EV/EBITDA 25.86 - 52.86 40.46 16.9%
EPV 23.45 - 40.76 32.11 -7.2%
DDM - Stable 19.75 - 46.13 32.94 -4.8%
DDM - Multi 20.82 - 37.26 26.66 -23.0%

SEM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,500.34
Beta 0.52
Outstanding shares (mil) 130.03
Enterprise Value (mil) 8,255.07
Market risk premium 4.60%
Cost of Equity 9.19%
Cost of Debt 6.40%
WACC 7.23%