DCF Calculator

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

Lantheus Holdings, Inc. (LNTH)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$100.28

Today's Fair Value

$141.85 +41.45%

Margin of Safety

+29.31%

Projected Value (5Y)

$228.45 +127.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 41.75% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 11.27% | CAGR (5y): 4.8%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 18.2x)

Discount Rate