DCF Calculator

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

Charles River Laboratories International, Inc. (CRL)

Healthcare | Medical - Diagnostics & Research

Today's Price

$279.01

Today's Fair Value

$163.53 -41.39%

Margin of Safety

-70.62%

Projected Value (5Y)

$263.36 -5.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 8.6% | CAGR (5y): 6.7%

Diluted Shares Growth Rate

Regression: 0.72% | CAGR (5y): -0.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 34.61x)

Discount Rate