DCF Calculator

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

Harmony Biosciences Holdings, Inc. (HRMY)

Healthcare | Biotechnology

Today's Price

$42.07

Today's Fair Value

$109.13 +159.4%

Margin of Safety

+61.45%

Projected Value (5Y)

$175.76 +317.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 35.2% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.07% | CAGR (5y): 0.24%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.37x)

Discount Rate