DCF Calculator

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

Phibro Animal Health Corporation (PAHC)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$35.23

Today's Fair Value

$5.14 -85.41%

Margin of Safety

-585.41%

Projected Value (5Y)

$8.28 -76.5%

Dividends Paid (5Y)

$2.83

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 3.81% | CAGR (5y): -11.18%

Diluted Shares Growth Rate

Regression: 0.2% | CAGR (5y): 0.25%

Dividend Growth Rate

Regression: 6.79% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 43.02x)

Discount Rate