DCF Calculator

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

Cumberland Pharmaceuticals Inc. (CPIX)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$8.08

Today's Fair Value

$0.28 -96.53%

Margin of Safety

-2785.71%

Projected Value (5Y)

$0.45 -94.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 11.19% | CAGR (5y): 14.44%

Diluted Shares Growth Rate

Regression: -1.57% | CAGR (5y): -0.27%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.62x)

Discount Rate