DCF Calculator

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

Surgery Partners, Inc. (SGRY)

Healthcare | Medical - Care Facilities

Today's Price

$14.06

Today's Fair Value

$11.53 -17.99%

Margin of Safety

-21.94%

Projected Value (5Y)

$18.57 +32.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 9.68% | CAGR (5y): -1.07%

Diluted Shares Growth Rate

Regression: 14.08% | CAGR (5y): 21.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 20.83x)

Discount Rate