DCF Calculator

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

Healthcare Services Group, Inc. (HCSG)

Healthcare | Medical - Care Facilities

Today's Price

$21.36

Today's Fair Value

$27.64 +29.4%

Margin of Safety

+22.72%

Projected Value (5Y)

$44.52 +108.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 6.71% | CAGR (5y): -9.11%

Diluted Shares Growth Rate

Regression: 0.06% | CAGR (5y): -0.47%

Dividend Growth Rate

Regression: -2.68% | CAGR (5y): -22.47%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 24.36x)

Discount Rate