What is Omnicell, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Omnicell, Inc.'s reported free cash flow gives $42.94 per share. The share price was $33.66 on September 25, 2026, 22% 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 | 1.0% | 10.0% | $28.87 | -14% |
| Base | 6.0% | 9.0% | $42.94 | +28% |
| Bull | 11.0% | 8.0% | $69.20 | +106% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $53.07 | $56.16 | $59.93 | $64.66 | $70.73 |
| 8.0% | $45.51 | $47.51 | $49.88 | $52.72 | $56.20 |
| 9.0% | $39.99 | $41.36 | $42.94 | $44.78 | $46.96 |
| 10.0% | $35.78 | $36.75 | $37.86 | $39.12 | $40.58 |
| 11.0% | $32.47 | $33.19 | $33.98 | $34.88 | $35.90 |
Where the presets come from
Base: years 1 to 5 grow at Omnicell, Inc.'s revenue growth rate over the last 5 fiscal years (5.8% 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