Fair value (multi-method)
Four independent methods triangulate what SOLV 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)
$191.61
Method range
$6.92 – $191.61
median $73.17
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 | $191.61 | +136.53% |
| Exit multiple | $62.05 | -23.40% |
| Analyst target | $84.29 | +4.05% |
| Graham number | $6.92 | -91.46% |
- Forward DCF$191.61
- Exit multiple$62.05
- Analyst target$84.29
- Graham number$6.92
Stock price
$81.01
EPS (TTM)
$8.17
5Y EPS CAGR
6.1%
Fair value @ hist. growth
$191.61
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 EPS growth
-5.1%
per year over your projection horizon
Margin of safety 57.7% vs hist-growth DCF
Historical 5Y CAGR
6.1%
Your model implies
-5.1%
Next-year analyst consensus
-19.9%
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.
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% |
|---|---|---|---|---|---|
| 6.3% | -8.0% | -8.8% | -9.6% | -10.6% | -11.8% |
| 7.3% | -5.9% | -6.6% | -7.2% | -8.0% | -8.8% |
| 8.3% | -4.1% | -4.6% | -5.1% | -5.7% | -6.4% |
| 9.3% | -2.3% | -2.8% | -3.2% | -3.8% | -4.3% |
| 10.3% | -0.7% | -1.1% | -1.5% | -1.9% | -2.4% |
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.
Net debt
$4.2B
Total debt − cash
Beta
0.75
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Solventum (SOLV) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation