What is Nutex Health Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Nutex Health Inc.'s reported free cash flow gives $1,225.56 per share. The share price was $220.11 on September 25, 2026, 82% 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 | 10.0% | 10.0% | $754.27 | +243% |
| Base | 15.0% | 9.0% | $1,225.56 | +457% |
| Bull | 20.0% | 8.0% | $2,103.12 | +855% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $1,582.38 | $1,693.64 | $1,829.63 | $1,999.61 | $2,218.15 |
| 8.0% | $1,314.34 | $1,386.49 | $1,471.76 | $1,574.08 | $1,699.14 |
| 9.0% | $1,119.31 | $1,168.64 | $1,225.56 | $1,291.97 | $1,370.45 |
| 10.0% | $971.43 | $1,006.51 | $1,046.27 | $1,091.71 | $1,144.14 |
| 11.0% | $855.72 | $881.43 | $910.18 | $942.52 | $979.17 |
Where the presets come from
Base: years 1 to 5 grow at Nutex Health Inc.'s revenue growth rate over the last 5 fiscal years (26.1% 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