DCF Calculator

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

LifeStance Health Group, Inc. (LFST)

Healthcare | Medical - Care Facilities

Today's Price

$12.67

Today's Fair Value

$19.55 +54.3%

Margin of Safety

+35.19%

Projected Value (5Y)

$31.49 +148.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 45.2% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.01% | CAGR (5y): 0.92%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 40.61x)

Discount Rate