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)
$82.84
Method range
$82.84 – $393.82
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 | $82.84 | -68.76% |
| Exit multiple | $393.82 | +48.53% |
| Analyst target | $311.33 | +17.42% |
| Graham number | $89.75 | -66.15% |
- Forward DCF$82.84
- Exit multiple$393.82
- Analyst target$311.33
- Graham number$89.75
Stock price
$265.15
FCF / share (TTM)
$0.86
3Y FCF CAGR
-14.7%
Fair value @ hist. growth
$4.00
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
43.5%
per year over your projection horizon
Margin of safety -6533.6% vs hist-growth DCF
Historical 3Y CAGR
-14.7%
Your model implies
43.5%
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% | 39.0% | 37.8% | 36.4% | 34.9% | 33.3% |
| 8.0% | 42.3% | 41.3% | 40.1% | 38.9% | 37.6% |
| 9.0% | 45.3% | 44.4% | 43.5% | 42.4% | 41.3% |
| 10.0% | 48.2% | 47.4% | 46.6% | 45.7% | 44.7% |
| 11.0% | 50.9% | 50.2% | 49.4% | 48.6% | 47.8% |
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
$6.7B
Total debt − cash
Beta
0.88
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