DCF Calculator

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

Concentra Group Holdings Parent, Inc. (CON)

Healthcare | Medical - Care Facilities

Today's Price

$34.77

Today's Fair Value

$19.73 -43.26%

Margin of Safety

-76.23%

Projected Value (5Y)

$31.78 -8.6%

Dividends Paid (5Y)

$1.33

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -4.8% | CAGR (5y): -4.97%

Diluted Shares Growth Rate

Regression: 0.37% | CAGR (5y): 0.31%

Dividend Growth Rate

Defaulting to baseline growth (2.5%).

Exit Price Multiple

Capped at 30.00x (Historical 5y: 14.39x)

Discount Rate