DCF Calculator

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

Guardian Pharmacy Services, Inc. (GRDN)

Healthcare | Medical - Care Facilities

Today's Price

$44.16

Today's Fair Value

$32.44 -26.54%

Margin of Safety

-36.13%

Projected Value (5Y)

$52.24 +18.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 11.68% | CAGR (5y): 10.23%

Diluted Shares Growth Rate

Regression: 0.44% | CAGR (5y): 0.79%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 35.59x)

Discount Rate