DCF Calculator

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

Pediatrix Medical Group, Inc. (MD)

Healthcare | Medical - Care Facilities

Today's Price

$25.77

Today's Fair Value

$15.01 -41.75%

Margin of Safety

-71.69%

Projected Value (5Y)

$24.17 -6.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -10.82% | CAGR (5y): 11.38%

Diluted Shares Growth Rate

Regression: -1.35% | CAGR (5y): -0.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.26x)

Discount Rate