DCF Calculator

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

Integra LifeSciences Holdings Corporation (IART)

Healthcare | Medical - Devices

Today's Price

$16.09

Today's Fair Value

$2.55 -84.15%

Margin of Safety

-530.98%

Projected Value (5Y)

$4.11 -74.46%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -16.32% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): -2.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 26.59x)

Discount Rate