What is Integer Holdings Corp worth?
With the base-case assumptions below, a discounted cash flow model on Integer Holdings Corp's reported free cash flow gives $45.15 per share. The share price was $126.57 on November 10, 2026, 180% 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 | 6.5% | 10.0% | $15.14 | -88% |
| Base | 11.5% | 9.0% | $45.15 | -64% |
| Bull | 16.5% | 8.0% | $104.97 | -17% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $67.99 | $75.05 | $83.68 | $94.46 | $108.33 |
| 8.0% | $50.88 | $55.46 | $60.87 | $67.36 | $75.30 |
| 9.0% | $38.41 | $41.54 | $45.15 | $49.37 | $54.35 |
| 10.0% | $28.94 | $31.17 | $33.69 | $36.57 | $39.90 |
| 11.0% | $21.51 | $23.15 | $24.97 | $27.02 | $29.35 |
Where the presets come from
Base: years 1 to 5 grow at Integer Holdings Corp's revenue growth rate over the last 5 fiscal years (11.5% 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