What is Prestige Consumer Healthcare Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Prestige Consumer Healthcare Inc.'s reported free cash flow gives $41.10 per share. The share price was $44.97 on November 10, 2026, 9% 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 | -2.0% | 10.0% | $9.64 | -79% |
| Base | 3.0% | 9.0% | $41.10 | -9% |
| Bull | 8.0% | 8.0% | $99.85 | +122% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $63.32 | $70.04 | $78.26 | $88.53 | $101.74 |
| 8.0% | $46.78 | $51.14 | $56.30 | $62.48 | $70.04 |
| 9.0% | $34.68 | $37.66 | $41.10 | $45.11 | $49.86 |
| 10.0% | $25.44 | $27.56 | $29.96 | $32.71 | $35.88 |
| 11.0% | $18.16 | $19.71 | $21.45 | $23.40 | $25.62 |
Where the presets come from
Base: years 1 to 5 grow at Prestige Consumer Healthcare Inc.'s revenue growth rate over the last 5 fiscal years (2.9% 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