BrightSpring Health Services, Inc. (BTSGU)

Services-Home Health Care Services

Latest Price

$188.47

TTM P/E

114.22

Normalized P/E

1268.55

Div Yield

Book Value

10.56

P/B Ratio

17.84

Valuation metrics

EPS: $0.87

Book value / share: $9.76

Formula: √(22.5 × EPS × BVPS)

Graham Number

$13.82

93% downside

Base FCF: $266M (median of recent 4yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$11.02

94% downside

EPS: $0.87

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$13.05

93% downside