DCF Calculator

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

U.S. Physical Therapy, Inc. (USPH)

Healthcare | Medical - Care Facilities

Today's Price

$82.45

Today's Fair Value

$45.54 -44.77%

Margin of Safety

-81.05%

Projected Value (5Y)

$73.34 -11.05%

Dividends Paid (5Y)

$11.96

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 4.87% | CAGR (5y): -8.99%

Diluted Shares Growth Rate

Regression: 2% | CAGR (5y): 3.4%

Dividend Growth Rate

Regression: 11.52% | CAGR (5y): 11.12%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 23.03x)

Discount Rate