As of 2024-12-14, the Intrinsic Value of Select Medical Holdings Corp (SEM) is 36.28 USD. This SEM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.48 USD, the upside of Select Medical Holdings Corp is 86.20%.

The range of the Intrinsic Value is 24.43 - 56.85 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	24.43 - 56.85	36.28	86.2%
DCF (Growth 10y)	31.73 - 67.17	44.73	129.6%
DCF (EBITDA 5y)	18.63 - 43.63	34.78	78.5%
DCF (EBITDA 10y)	26.98 - 55.05	43.53	123.5%
Fair Value	72.34 - 72.34	72.34	271.36%
P/E	40.96 - 73.85	53.43	174.3%
EV/EBITDA	(58.22) - 44.16	(20.18)	-203.6%
EPV	29.21 - 49.44	39.32	101.9%
DDM - Stable	16.47 - 34.35	25.41	30.5%
DDM - Multi	16.48 - 27.38	20.62	5.9%