As of June 1, 2025, First Choice Healthcare Solutions Inc has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $0.01, this represents a potential upside of 0.0%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | 0.0% |
| Potential Upside (10-year) | 0.0% |
| Discount Rate (WACC) | - |
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 12-2023 | 0 | 97% |
| 12-2024 | 0 | 18% |
| 12-2025 | 0 | 29% |
| 12-2026 | 0 | 22% |
| 12-2027 | 0 | 22% |
| 12-2028 | 0 | 21% |
| 12-2029 | 0 | 19% |
| 12-2030 | 0 | 16% |
| 12-2031 | 0 | 18% |
| 12-2032 | 0 | 15% |
| 12-2033 | 0 | 11% |
Net profit margin is expected to improve from -27247% in 12-2023 to -3405% by 12-2033, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 12-2023 | (8) | -27247% |
| 12-2024 | (7) | -701% |
| 12-2025 | (9) | -902% |
| 12-2026 | (11) | -1102% |
| 12-2027 | (13) | -1345% |
| 12-2028 | (16) | -1632% |
| 12-2029 | (19) | -1940% |
| 12-2030 | (23) | -2254% |
| 12-2031 | (27) | -2662% |
| 12-2032 | (31) | -3058% |
| 12-2033 | (34) | -3405% |
with a 5-year average of $0 million. Projected CapEx is expected to maintain at approximately 57% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 12-2024 | 0 |
| 12-2025 | 0 |
| 12-2026 | 0 |
| 12-2027 | 0 |
| 12-2028 | 0 |
| 12-2029 | 0 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 562 |
| Days Inventory | 0 |
| Days Payables | 0 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 3M/2024 | (1) | (1) | 0 | (0) | 0 |
| 2025 | (3) | (3) | 0 | 0 | (0) |
| 2026 | (4) | (4) | 0 | 0 | (0) |
| 2027 | (5) | (5) | 0 | 0 | (0) |
| 2028 | (6) | (6) | 0 | 0 | (0) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | 0.0% |
| 10-Year DCF (Growth) | 0.00 | 0.0% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is First Choice Healthcare Solutions Inc (FCHS) a buy or a sell? First Choice Healthcare Solutions Inc is definitely a buy. Based on our DCF analysis, First Choice Healthcare Solutions Inc (FCHS) appears to be overvalued with upside potential of 0.0%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $0.01.