What is Envista Holdings Corp worth?
With the base-case assumptions below, a discounted cash flow model on Envista Holdings Corp's reported free cash flow gives $26.64 per share. The share price was $25.97 on November 9, 2026, 3% 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 | 2.0% | 10.0% | $15.76 | -39% |
| Base | 7.0% | 9.0% | $26.64 | +3% |
| Bull | 12.0% | 8.0% | $46.93 | +81% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $34.51 | $36.93 | $39.87 | $43.55 | $48.29 |
| 8.0% | $28.63 | $30.20 | $32.04 | $34.26 | $36.97 |
| 9.0% | $24.34 | $25.40 | $26.64 | $28.08 | $29.78 |
| 10.0% | $21.06 | $21.82 | $22.69 | $23.67 | $24.81 |
| 11.0% | $18.49 | $19.05 | $19.67 | $20.37 | $21.17 |
Where the presets come from
Base: years 1 to 5 grow at Envista Holdings Corp's revenue growth rate over the last 5 fiscal years (7.1% 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