What is Selectis Health, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Selectis Health, Inc.'s reported free cash flow gives $11.91 per share. The share price was $5.72 on September 28, 2026, 52% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 9.5% | 10.0% | $6.20 | +8% |
| Base | 14.5% | 9.0% | $11.91 | +108% |
| Bull | 19.5% | 8.0% | $23.27 | +307% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $16.32 | $17.69 | $19.37 | $21.46 | $24.16 |
| 8.0% | $13.01 | $13.90 | $14.95 | $16.21 | $17.75 |
| 9.0% | $10.60 | $11.20 | $11.91 | $12.73 | $13.69 |
| 10.0% | $8.77 | $9.20 | $9.69 | $10.25 | $10.90 |
| 11.0% | $7.34 | $7.65 | $8.01 | $8.41 | $8.86 |
Where the presets come from
Base: years 1 to 5 grow at Selectis Health, Inc.'s revenue growth rate over the last 5 fiscal years (14.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions