DCF Calculator

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

Astrana Health, Inc. (ASTH)

Healthcare | Medical - Care Facilities

Today's Price

$33.55

Today's Fair Value

$24.50 -26.97%

Margin of Safety

-36.94%

Projected Value (5Y)

$39.46 +17.62%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -1.43% | CAGR (5y): 9.62%

Diluted Shares Growth Rate

Regression: 17.28% | CAGR (5y): 5.68%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 49.96x)

Discount Rate