DCF Calculator

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

The Ensign Group, Inc. (ENSG)

Healthcare | Medical - Care Facilities

Today's Price

$176.66

Today's Fair Value

$232.62 +31.68%

Margin of Safety

+24.06%

Projected Value (5Y)

$374.64 +112.07%

Dividends Paid (5Y)

$1.56

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 32.66% | CAGR (5y): 0.89%

Diluted Shares Growth Rate

Regression: 1.28% | CAGR (5y): 1.08%

Dividend Growth Rate

Regression: 10.24% | CAGR (5y): 4.61%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 30.15x)

Discount Rate