DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Alkermes plc (ALKS)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$44.18

Today's Fair Value

$45.49 +2.97%

Margin of Safety

+2.88%

Projected Value (5Y)

$73.27 +65.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 22.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.37% | CAGR (5y): 1.22%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 19.51x)

Discount Rate