DCF Calculator

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

Clover Health Investments, Corp. (CLOV)

Healthcare | Medical - Healthcare Plans

Today's Price

$4.54

Today's Fair Value

$1.49 -67.18%

Margin of Safety

-204.70%

Projected Value (5Y)

$2.40 -47.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 25.49% | CAGR (5y): 5.04%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 24.14x)

Discount Rate