BTSG - NASDAQ
BrightSpring Health Services, Inc. Common Stock
$60.88
+2.6%BrightSpring Health Services, Inc. operates a home and community-based healthcare services platform in the United States. The company's platform focuses on delivering pharmacy and provider services, including clinical and supportive care in home and community settings to Medicare, Medicaid, and insured populations. It serves patients through clinical providers and pharmacists. BrightSpring Health Services, Inc. was formerly known as Phoenix Parent Holdings Inc. and changed its name to BrightSpring Health Services, Inc. in May 2021. The company was founded in 1974 and is based in Louisville, Kentucky.
At a Glance
Live SnapshotBrightSpring Health Services, Inc. Common Stock Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $980.3M | $2.0B | $3.9B | $7.8B | $15.7B | $31.4B | $62.7B | $125.5B | $251.0B | $501.9B |
| Maintenance CapEx | -$38.2M | -$76.4M | -$152.8M | -$305.5M | -$611.1M | -$1.2B | -$2.4B | -$4.9B | -$9.8B | -$19.6B |
| Owner Earnings | $942.1M | $1.9B | $3.8B | $7.5B | $15.1B | $30.1B | $60.3B | $120.6B | $241.2B | $482.4B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $872.4M | $1.6B | $3.0B | $5.5B | $10.3B | $19.0B | $35.2B | $65.2B | $120.7B | $223.4B |
Related Guides
Continue your BTSG research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.