What is DENTSPLY SIRONA Inc. worth?
With the base-case assumptions below, a discounted cash flow model on DENTSPLY SIRONA Inc.'s reported free cash flow gives -$0.76 per share. The share price was $9.40 on September 25, 2026, 1,332% 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 | -3.0% | 10.0% | -$3.81 | -141% |
| Base | 2.0% | 9.0% | -$0.76 | -108% |
| Bull | 7.0% | 8.0% | $4.92 | -48% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $1.37 | $2.02 | $2.80 | $3.79 | $5.05 |
| 8.0% | -$0.22 | $0.20 | $0.70 | $1.29 | $2.01 |
| 9.0% | -$1.38 | -$1.09 | -$0.76 | -$0.38 | $0.08 |
| 10.0% | -$2.27 | -$2.06 | -$1.83 | -$1.57 | -$1.27 |
| 11.0% | -$2.97 | -$2.82 | -$2.65 | -$2.47 | -$2.25 |
Where the presets come from
Base: years 1 to 5 grow at DENTSPLY SIRONA Inc.'s revenue growth rate over the last 5 fiscal years (2.0% 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