DCF Calculator

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

Health Catalyst, Inc. (HCAT)

Healthcare | Medical - Healthcare Information Services

Today's Price

$1.81

Today's Fair Value

$0.63 -65.19%

Margin of Safety

-187.30%

Projected Value (5Y)

$1.02 -43.65%

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: 15.28% | CAGR (5y): 12.06%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.29x)

Discount Rate