Fair value (multi-method)
Four independent methods triangulate what LH is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$82.74
Method range
$82.74 – $393.60
median $200.54
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $82.74 | -70.60% |
| Exit multiple | $393.60 | +39.84% |
| Analyst target | $311.33 | +10.61% |
| Graham number | $89.75 | -68.11% |
- Forward DCF$82.74
- Exit multiple$393.60
- Analyst target$311.33
- Graham number$89.75
Stock price
$281.46
FCF / share (TTM)
$0.86
3Y FCF CAGR
-14.7%
Fair value @ hist. growth
$3.99
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
44.4%
per year over your projection horizon
Margin of safety -6,948.4% vs hist-growth DCF
Historical 3Y CAGR
-14.7%
Your model implies
44.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -15% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.0% | 39.9% | 38.7% | 37.3% | 35.8% | 34.1% |
| 8.0% | 43.2% | 42.2% | 41.1% | 39.8% | 38.5% |
| 9.0% | 46.3% | 45.4% | 44.4% | 43.4% | 42.2% |
| 10.0% | 49.2% | 48.4% | 47.5% | 46.6% | 45.6% |
| 11.0% | 51.9% | 51.1% | 50.4% | 49.6% | 48.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.29
Low vs growth
Net debt
$6.67B
Total debt − cash
Beta
0.86
Vs market benchmark
Frequently asked questions
Labcorp Holdings (LH) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks2.50% TTM
- Dividend Profile1.02% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.