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 $43.24 per share. The share price was $46.61 on September 25, 2026, 8% 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% | $11.78 | -75% |
| Base | 3.0% | 9.0% | $43.24 | -7% |
| Bull | 8.0% | 8.0% | $101.99 | +119% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $65.46 | $72.18 | $80.40 | $90.67 | $103.88 |
| 8.0% | $48.92 | $53.28 | $58.44 | $64.62 | $72.18 |
| 9.0% | $36.82 | $39.80 | $43.24 | $47.25 | $52.00 |
| 10.0% | $27.58 | $29.70 | $32.10 | $34.85 | $38.02 |
| 11.0% | $20.30 | $21.85 | $23.59 | $25.54 | $27.76 |
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