DCF Calculator

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

Novo Nordisk A/S (NVO)

Healthcare | Drug Manufacturers - General

Today's Price

$43.24

Today's Fair Value

$46.04 +6.48%

Margin of Safety

+6.08%

Projected Value (5Y)

$74.14 +71.46%

Dividends Paid (5Y)

$13.19

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 4.9% | CAGR (5y): -0.29%

Diluted Shares Growth Rate

Regression: -1.54% | CAGR (5y): -1.01%

Dividend Growth Rate

Regression: 13.47% | CAGR (5y): 19.58%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 35.55x)

Discount Rate