As of 2025-01-14, the Intrinsic Value of Select Medical Holdings Corp (SEM) is
36.48 USD. This SEM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.27 USD, the upside of Select Medical Holdings Corp is
99.70%.
The range of the Intrinsic Value is 25.55 - 54.47 USD
36.48 USD
Intrinsic Value
SEM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.55 - 54.47 |
36.48 |
99.7% |
| DCF (Growth 10y) |
33.07 - 64.43 |
44.97 |
146.2% |
| DCF (EBITDA 5y) |
20.65 - 42.34 |
36.61 |
100.4% |
| DCF (EBITDA 10y) |
29.03 - 53.40 |
45.21 |
147.4% |
| Fair Value |
72.34 - 72.34 |
72.34 |
295.96% |
| P/E |
39.06 - 68.58 |
51.37 |
181.2% |
| EV/EBITDA |
(60.38) - 44.04 |
(22.12) |
-221.1% |
| EPV |
30.37 - 47.79 |
39.08 |
113.9% |
| DDM - Stable |
16.71 - 31.98 |
24.34 |
33.2% |
| DDM - Multi |
16.75 - 25.30 |
20.18 |
10.5% |
SEM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,356.65 |
| Beta |
1.18 |
| Outstanding shares (mil) |
128.99 |
| Enterprise Value (mil) |
5,321.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.13% |
| Cost of Debt |
6.05% |
| WACC |
7.16% |