DCF Calculator

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

PACS Group, Inc. (PACS)

Healthcare | Medical - Care Facilities

Today's Price

$41.98

Today's Fair Value

$77.71 +85.11%

Margin of Safety

+45.98%

Projected Value (5Y)

$125.16 +198.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 84.09% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.75% | CAGR (5y): 1.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 15.49x)

Discount Rate