What is iRhythm Holdings, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on iRhythm Holdings, Inc.'s reported free cash flow gives $47.97 per share. The share price was $86.06 on November 10, 2026, 79% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $33.99 | -61% |
| Base | 15.0% | 9.0% | $47.97 | -44% |
| Bull | 20.0% | 8.0% | $74.01 | -14% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $58.56 | $61.86 | $65.90 | $70.94 | $77.42 |
| 8.0% | $50.61 | $52.75 | $55.28 | $58.31 | $62.02 |
| 9.0% | $44.82 | $46.28 | $47.97 | $49.94 | $52.27 |
| 10.0% | $40.43 | $41.47 | $42.65 | $44.00 | $45.56 |
| 11.0% | $37.00 | $37.76 | $38.61 | $39.57 | $40.66 |
Where the presets come from
Base: years 1 to 5 grow at iRhythm Holdings, Inc.'s revenue growth rate over the last 5 fiscal years (23.0% 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