$352.76
Below FV▲ +33.8% against the close used
Model range $139.10 – $622.03
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$139.10Fair value$352.76Bull$622.03
FairClose
52-week traded range
52W low $161.3752W high $280.77
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Tenet Health closed at $263.69, 25.2% below the consensus fair value of $352.76 drawn from 8 valuation models.
Financial DNA score 77/100 — Strong. P/E of 17.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$328.63
+24.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$139.10
-47.2%
√(22.5 × EPS × BVPS)
EPS=15.49, BVPS=55.51 · outside Graham range (P/E 17, P/B 4.8) — asset-light, treat as a rough floor
P/E Fair Value
$309.80
+17.5%
EPS × 20x (sector P/E)
EPS=15.49, Sector P/E=20x
Peter Lynch (PEG)
$464.70
+76.2%
EPS × Growth% (PEG = 1 is fair)
EPS=15.49, g=30%
EV/EBITDA
$514.88
+95.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.37B
Book Value (P/B)
$622.03
+135.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.51, ROE=50.8%, g=6%, r=10%
Reverse DCF
$263.69
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: 40%
Margin of Safety
$194.38
-26.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=259.18, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.