What is Labcorp Holdings Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Labcorp Holdings Inc.'s reported free cash flow gives $130.50 per share. The share price was $370.88 on November 10, 2026, 184% 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 | -5.0% | 10.0% | $56.53 | -85% |
| Base | -0.0% | 9.0% | $130.50 | -65% |
| Bull | 5.0% | 8.0% | $268.59 | -28% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $181.66 | $196.99 | $215.73 | $239.16 | $269.27 |
| 8.0% | $143.70 | $153.64 | $165.39 | $179.49 | $196.73 |
| 9.0% | $115.85 | $122.65 | $130.50 | $139.65 | $150.46 |
| 10.0% | $94.55 | $99.39 | $104.87 | $111.13 | $118.35 |
| 11.0% | $77.73 | $81.28 | $85.24 | $89.69 | $94.74 |
Where the presets come from
Base: years 1 to 5 grow at Labcorp Holdings Inc.'s revenue growth rate over the last 5 fiscal years (-0.0% 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