![]() |
حدد تقييم شركة Medical Holdings Corporation (SEM) DCF |

Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Select Medical Holdings Corporation (SEM) Bundle
عزز استراتيجيات الاستثمار الخاصة بك مع حاسبة (SEM) DCF! الاستفادة من البيانات المالية الطبية الأصلية ، وضبط توقعات النمو والنفقات ، ومراقبة على الفور كيف تؤثر هذه التغييرات على القيمة الجوهرية لـ (SEM).
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,531.7 | 6,204.5 | 6,333.5 | 6,664.1 | 5,187.1 | 5,151.8 | 5,116.8 | 5,082.0 | 5,047.4 | 5,013.1 |
Revenue Growth, % | 0.00 | 12.16 | 2.08 | 5.22 | -22.16 | -0.68 | -0.68 | -0.68 | -0.68 | -0.68 |
EBITDA | 683.3 | 772.7 | 585.3 | 789.7 | 507.3 | 573.9 | 570.0 | 566.1 | 562.3 | 558.5 |
EBITDA, % | 12.35 | 12.45 | 9.24 | 11.85 | 9.78 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 |
Depreciation | 205.7 | 202.6 | 205.8 | 208.7 | 203.9 | 178.3 | 177.0 | 175.8 | 174.6 | 173.5 |
Depreciation, % | 3.72 | 3.27 | 3.25 | 3.13 | 3.93 | 3.46 | 3.46 | 3.46 | 3.46 | 3.46 |
EBIT | 477.6 | 570.1 | 379.5 | 581.0 | 303.4 | 395.7 | 393.0 | 390.3 | 387.6 | 385.0 |
EBIT, % | 8.63 | 9.19 | 5.99 | 8.72 | 5.85 | 7.68 | 7.68 | 7.68 | 7.68 | 7.68 |
Total Cash | 577.1 | 74.3 | 97.9 | 143.0 | 59.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 896.8 | 889.3 | 941.3 | 940.3 | 821.4 | 776.4 | 771.1 | 765.9 | 760.6 | 755.5 |
Account Receivables, % | 16.21 | 14.33 | 14.86 | 14.11 | 15.84 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 |
Inventories | 5.7 | .0 | -74.9 | .0 | .0 | -11.3 | -11.3 | -11.2 | -11.1 | -11.0 |
Inventories, % | 0.10 | 0.00 | -1.18 | 0.00 | 0.00 | -0.22 | -0.22 | -0.22 | -0.22 | -0.22 |
Accounts Payable | 177.1 | 233.8 | 186.7 | 174.3 | 142.2 | 157.1 | 156.1 | 155.0 | 153.9 | 152.9 |
Accounts Payable, % | 3.20 | 3.77 | 2.95 | 2.62 | 2.74 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
Capital Expenditure | -146.4 | -180.5 | -190.4 | -229.2 | 21.8 | -123.6 | -122.8 | -122.0 | -121.1 | -120.3 |
Capital Expenditure, % | -2.65 | -2.91 | -3.01 | -3.44 | 0.42 | -2.40 | -2.40 | -2.40 | -2.40 | -2.40 |
Tax Rate, % | 43.26 | 36.13 | 39.00 | 36.32 | -22.45 | 26.45 | 26.45 | 26.45 | 26.45 | 26.45 |
EBITAT | 271.0 | 364.1 | 231.5 | 370.0 | 371.5 | 291.0 | 289.0 | 287.1 | 285.1 | 283.2 |
Depreciation | 205.7 | 202.6 | 205.8 | 208.7 | 203.9 | 178.3 | 177.0 | 175.8 | 174.6 | 173.5 |
Changes in Account Receivables | 45.0 | 5.3 | 5.2 | 5.3 | 5.1 | |||||
Changes in Inventories | 11.3 | -0.0 | -0.1 | -0.1 | -0.1 | |||||
Changes in Accounts Payable | 14.9 | -1.0 | -1.1 | -1.1 | -1.0 | |||||
Capital Expenditure | -146.4 | -180.5 | -190.4 | -229.2 | 21.8 | -123.6 | -122.8 | -122.0 | -121.1 | -120.3 |
UFCF | -395.1 | 456.1 | 222.7 | 263.2 | 684.0 | 416.9 | 347.5 | 345.0 | 342.7 | 340.4 |
WACC, % | 8.91 | 9.20 | 9.09 | 9.20 | 10.68 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 |
PV UFCF | 381.0 | 290.2 | 263.3 | 239.1 | 217.0 | |||||
SUM PV UFCF | 1,390.6 | |||||||||
Long Term Growth Rate, % | 3.50 | |||||||||
Free cash flow (T + 1) | 352.3 | |||||||||
Terminal Value | 5,951.2 | |||||||||
Present Terminal Value | 3,794.2 | |||||||||
Enterprise Value | 5,184.8 | |||||||||
Net Debt | 927.0 | |||||||||
Equity Value | 4,257.8 | |||||||||
Diluted Shares Outstanding, MM | 125.0 | |||||||||
Equity Value Per Share | 34.06 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real SEM financials.
- Accurate Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Select Medical's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Real-Life SEM Data: Pre-filled with Select Medical Holdings Corporation's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop multiple forecast scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive, organized, and crafted for both professionals and novices.
How It Works
- 1. Access the Template: Download and open the Excel file containing Select Medical Holdings Corporation’s (SEM) preloaded data.
- 2. Modify Inputs: Adjust key variables such as growth projections, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.
Why Choose This Calculator for Select Medical Holdings Corporation (SEM)?
- Accurate Data: Up-to-date financial information for Select Medical ensures trustworthy valuation outcomes.
- Customizable: Tailor essential metrics such as growth rates, WACC, and tax rates to fit your financial forecasts.
- Time-Saving: Pre-configured calculations streamline your analysis process, saving you time.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Select Medical Holdings Corporation (SEM).
- User-Friendly: Easy-to-navigate design and clear instructions cater to users of all experience levels.
Who Should Use This Product?
- Investors: Accurately estimate Select Medical Holdings Corporation’s (SEM) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Select Medical Holdings Corporation (SEM).
- Consultants: Quickly adapt the template for valuation reports for clients focused on Select Medical Holdings Corporation (SEM).
- Entrepreneurs: Gain insights into financial modeling used by leading healthcare companies like Select Medical Holdings Corporation (SEM).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Select Medical Holdings Corporation (SEM).
What the Template Contains
- Pre-Filled DCF Model: Select Medical Holdings Corporation’s (SEM) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Select Medical Holdings Corporation’s (SEM) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.