Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
72.02 USD124.63 USD168.31 USD
-53.78%
124.63 USDCurrent price is 53.8% below the base model value.
D
HealthcareMedical DevicesUnited States
DXCM.US · DexCom, Inc.
NMS · US · USD
Latest price57.61 USD
30D+8.29%
Vs. base value-11%
Research summary
DXCM.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +45.14% YoY. Current price is about 57.61 USD, while the model base case is about 64.76 USD; the current price sits -11% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income836M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price57.61 USD
Base value64.76 USD
Vs. base-11%
Price date2026/04/28
40.03 USD64.76 USD84.39 USD
-11.04%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
40.03 USD64.76 USD84.39 USD
-11.04%
64.76 USDCurrent price is 11% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.9%
Current price implies roughly 5.9% annualized FCF growth.
5.9%Current price implies roughly 5.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
15.43 USD15.43 USD15.43 USD
+273%
15.43 USDCurrent price is 273.5% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 836M USD | 1B USD | 2.09 |
| 2024/12/30 | Annual | - | 576M USD | 631M USD | 1.42 |
| 2023/12/30 | Annual | - | 542M USD | 512M USD | 1.3 |
| 2022/12/30 | Annual | - | 341M USD | 305M USD | 0.82 |
| 2021/12/30 | Annual | - | 155M USD | 53M USD | 1.55 |
Ad placement