DCF Calculator

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

Nutex Health, Inc. (NUTX)

Healthcare | Medical - Care Facilities

Today's Price

$201.48

Today's Fair Value

$1301.26 +545.85%

Margin of Safety

+84.52%

Projected Value (5Y)

$2095.70 +940.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 89.66% | CAGR (5y): 38.2%

Diluted Shares Growth Rate

Regression: 8.12% | CAGR (5y): 9.5%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 21.7x)

Discount Rate