What is Viemed Healthcare, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Viemed Healthcare, Inc.'s reported free cash flow gives $9.74 per share. The share price was $8.91 on September 25, 2026, 9% 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% | $5.95 | -33% |
| Base | 15.0% | 9.0% | $9.74 | +9% |
| Bull | 20.0% | 8.0% | $16.80 | +89% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $12.61 | $13.51 | $14.60 | $15.97 | $17.72 |
| 8.0% | $10.46 | $11.04 | $11.72 | $12.55 | $13.55 |
| 9.0% | $8.89 | $9.29 | $9.74 | $10.28 | $10.91 |
| 10.0% | $7.70 | $7.98 | $8.30 | $8.67 | $9.09 |
| 11.0% | $6.77 | $6.98 | $7.21 | $7.47 | $7.76 |
Where the presets come from
Base: years 1 to 5 grow at Viemed Healthcare, Inc.'s revenue growth rate over the last 5 fiscal years (15.5% 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