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)
$192.67
Method range
$6.92 – $192.67
median $72.43
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 | $192.67 | +148.15% |
| Exit multiple | $62.11 | -20.01% |
| Analyst target | $82.75 | +6.58% |
| Graham number | $6.92 | -91.09% |
- Forward DCF$192.67
- Exit multiple$62.11
- Analyst target$82.75
- Graham number$6.92
Stock price
$77.64
EPS (TTM)
$8.17
5Y EPS CAGR
6.1%
Fair value @ hist. growth
$192.67
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
-5.8%
per year over your projection horizon
Margin of safety 59.7% vs hist-growth DCF
Historical 5Y CAGR
6.1%
Your model implies
-5.8%
Next-year analyst consensus
-19.8%
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% |
|---|---|---|---|---|---|
| 6.2% | -8.6% | -9.4% | -10.2% | -11.2% | -12.4% |
| 7.3% | -6.6% | -7.2% | -7.8% | -8.6% | -9.5% |
| 8.2% | -4.7% | -5.2% | -5.8% | -6.4% | -7.0% |
| 9.2% | -3.0% | -3.4% | -3.9% | -4.4% | -5.0% |
| 10.3% | -1.4% | -1.8% | -2.2% | -2.6% | -3.1% |
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
$4.16B
Total debt − cash
Beta
0.72
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.