DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

BrightSpring Health Services, Inc. Common Stock (BTSG)

Healthcare | Medical - Healthcare Information Services

Today's Price

$56.84

Today's Fair Value

$60.63 +6.67%

Margin of Safety

+6.25%

Projected Value (5Y)

$97.64 +71.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 28.64% | CAGR (5y): 14.56%

Diluted Shares Growth Rate

Regression: 2.83% | CAGR (5y): 5.12%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 34.08x)

Discount Rate