DVAUS marketHealth services· Services-Misc Health & Allied Services, NEC
FAIR VALUE (BLENDED)
$261.31
CURRENT PRICE
$234.10
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$260.52
FCF base $1.4B · growth 0.4% · WACC 8.8% · terminal 2.5%
$262.10
N/A — non-positive EPS or BVPS
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): -$161.61 · Tangible book: -$110.93
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.