DGX Quest Diagnostics
fair · 61
Owner-earnings value$182.61
Price$242.56
Margin of safety
-24.7%
Quality gate · 61/100
Median ROIC9.1%
Gross margin33.1%
Net debt / EBITDA2.6x
FCF conversion121%
Share count / yr-0.2%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 1.14B |
| Owner-earnings yield | 4.3% |
| Free-cash-flow yield | 5.1% |
| Growth used (normalized) | 3.7% |
| Market-implied growth (reverse DCF) | 10.6% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 1.18B | 3.7% | 1.08B |
| 2 | 1.22B | 3.7% | 1.03B |
| 3 | 1.27B | 3.6% | 978.83M |
| 4 | 1.31B | 3.5% | 929.40M |
| 5 | 1.36B | 3.4% | 881.77M |
| 6 | 1.40B | 3.3% | 835.90M |
| 7 | 1.45B | 3.2% | 791.79M |
| 8 | 1.49B | 3.2% | 749.40M |
| 9 | 1.54B | 3.1% | 708.72M |
| 10 | 1.59B | 3.0% | 669.71M |
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~11%/yr owner-earnings growth over 10y (reverse DCF); model credits 4%.