DCF Calculator

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

Tenet Healthcare Corporation (THC)

Healthcare | Medical - Care Facilities

Today's Price

$260.97

Today's Fair Value

$327.12 +25.35%

Margin of Safety

+20.22%

Projected Value (5Y)

$526.83 +101.87%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 24.81% | CAGR (5y): -2.98%

Diluted Shares Growth Rate

Regression: -0.18% | CAGR (5y): -3.09%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.9x)

Discount Rate