A meaningful DCF fair value isn't available for Park Dental Partners, Inc. Common Stock (PARK) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$21.39
Market-Implied Growth
N/A
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for PARK (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $10.3M · 0.00B shares · net cash $25.2B
Estimated Fair Value
$5621.10
+26179.1% vs $21.39
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $21.39; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.0% | $5634 | $5640 | $5648 | $5659 | $5675 |
| 7.0% | $5623 | $5627 | $5632 | $5638 | $5646 |
| 8.0% | $5615 | $5618 | $5621 | $5625 | $5630 |
| 9.0% | $5609 | $5611 | $5614 | $5616 | $5620 |
| 10.0% | $5605 | $5607 | $5608 | $5610 | $5612 |
