DCF Calculator

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

ANI Pharmaceuticals, Inc. (ANIP)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$77.50

Today's Fair Value

$71.49 -7.75%

Margin of Safety

-8.41%

Projected Value (5Y)

$115.14 +48.57%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 16.06% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.71% | CAGR (5y): 12.14%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.95x)

Discount Rate