DCF Calculator

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

Innovage Holding Corp. (INNV)

Healthcare | Medical - Care Facilities

Today's Price

$10.63

Today's Fair Value

$15.66 +47.32%

Margin of Safety

+32.12%

Projected Value (5Y)

$25.22 +137.25%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 10.33% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.26% | CAGR (5y): 0.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 36.96x)

Discount Rate