/
DCF Valuation
Base-case fair value
$44.33
Intrinsic $59.11 · 25% MOS
Current price: $34.58
Base-case summary
Our base-case DCF for Pennant Group, Inc. (PNTG) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 26.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $51M in trailing free cash flow, this produces an intrinsic value of $59.11 per share. A 25% safety margin gives a fair value of $44.33, suggesting the stock is currently 28% undervalued against the $34.58 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$51M
Cash & equivalents
$5M
Total debt
$454M
Shares outstanding
36M