As of 2025-10-28, the Intrinsic Value of Select Medical Holdings Corp (SEM) is 69.99 USD. This SEM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.21 USD, the upside of Select Medical Holdings Corp is 392.50%.
The range of the Intrinsic Value is 42.18 - 160.24 USD
Based on its market price of 14.21 USD and our intrinsic valuation, Select Medical Holdings Corp (SEM) is undervalued by 392.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.18 - 160.24 | 69.99 | 392.5% |
| DCF (Growth 10y) | 56.18 - 193.02 | 88.67 | 524.0% |
| DCF (EBITDA 5y) | 34.86 - 61.28 | 45.93 | 223.2% |
| DCF (EBITDA 10y) | 48.11 - 83.64 | 62.74 | 341.5% |
| Fair Value | 27.23 - 27.23 | 27.23 | 91.60% |
| P/E | 23.28 - 32.78 | 29.12 | 104.9% |
| EV/EBITDA | 12.09 - 35.71 | 20.01 | 40.8% |
| EPV | 98.82 - 161.31 | 130.07 | 815.3% |
| DDM - Stable | 10.65 - 38.53 | 24.59 | 73.1% |
| DDM - Multi | 35.94 - 100.53 | 52.89 | 272.2% |
| Market Cap (mil) | 1,761.90 |
| Beta | 0.73 |
| Outstanding shares (mil) | 123.99 |
| Enterprise Value (mil) | 3,586.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.49% |
| Cost of Debt | 7.41% |
| WACC | 6.56% |