Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Healthcare
/
Select Medical Holdings
SEM
Select Medical Holdings
CMS Changes And Debt Will Curb Margins With Modest Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
11 May 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$14.00
9.2% undervalued
intrinsic discount
16 Aug
US$12.71
Loading
1Y
-62.1%
7D
5.3%
Author's Valuation
US$14.0
9.2% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$14.0
9.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-32m
6b
2014
2017
2020
2023
2025
2026
2028
Revenue US$6.1b
Earnings US$207.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.01%
Healthcare Services revenue growth rate
0.27%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.22%
Calculation
US$207.16m
Earnings '28
x
9.18x
PE Ratio '28
=
US$1.90b
Market Cap '28
US$1.90b
Market Cap '28
/
107.52m
No. shares '28
=
US$17.70
Share Price '28
US$17.70
Share Price '28
Discounted to 2025 @ 8.30% p.a.
=
US$13.93
Fair Value '25
