DCF Calculator

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

Insulet Corp. (PODD)

Healthcare | Medical - Devices

Today's Price

$139.31

Today's Fair Value

$201.15 +44.39%

Margin of Safety

+30.74%

Projected Value (5Y)

$323.95 +132.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 280.13% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.03% | CAGR (5y): 1.74%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 77.4x)

Discount Rate