DCF Calculator

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

Oscar Health, Inc. (OSCR)

Healthcare | Medical - Healthcare Plans

Today's Price

$31.29

Today's Fair Value

$97.21 +210.67%

Margin of Safety

+67.81%

Projected Value (5Y)

$156.56 +400.35%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 46.35% | CAGR (5y): 41.19%

Diluted Shares Growth Rate

Regression: 2.53% | CAGR (5y): 1.86%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.55x)

Discount Rate