DCF Calculator

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

The Pennant Group, Inc. (PNTG)

Healthcare | Medical - Care Facilities

Today's Price

$38.96

Today's Fair Value

$2.10 -94.61%

Margin of Safety

-1755.24%

Projected Value (5Y)

$3.39 -91.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 5.91% | CAGR (5y): -12.89%

Diluted Shares Growth Rate

Regression: 2.13% | CAGR (5y): 3.16%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 55.13x)

Discount Rate