DCF Calculator

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

Auna S.A. (AUNA)

Healthcare | Medical - Care Facilities

Today's Price

$5.18

Today's Fair Value

$11.76 +127.03%

Margin of Safety

+55.95%

Projected Value (5Y)

$18.94 +265.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 19.91% | CAGR (5y): 42.11%

Diluted Shares Growth Rate

Regression: 1.65% | CAGR (5y): -7.79%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.42x)

Discount Rate