DCF Calculator

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

Bausch Health Companies Inc. (BHC)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$5.64

Today's Fair Value

$5.82 +3.19%

Margin of Safety

+3.09%

Projected Value (5Y)

$9.37 +66.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -8.21% | CAGR (5y): 2.46%

Diluted Shares Growth Rate

Regression: 0.74% | CAGR (5y): 1.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.15x)

Discount Rate