DCF Calculator

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

Collegium Pharmaceutical, Inc. (COLL)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$23.21

Today's Fair Value

$72.01 +210.25%

Margin of Safety

+67.77%

Projected Value (5Y)

$115.97 +399.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 39.91% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.18% | CAGR (5y): 2.46%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.55x)

Discount Rate