DCF Calculator

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

Dr. Reddy's Laboratories Limited (RDY)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$12.40

Today's Fair Value

$7.12 -42.58%

Margin of Safety

-74.16%

Projected Value (5Y)

$11.47 -7.5%

Dividends Paid (5Y)

$0.36

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 1.77% | CAGR (5y): 3.71%

Diluted Shares Growth Rate

Regression: -0.18% | CAGR (5y): 0.04%

Dividend Growth Rate

Regression: 1.41% | CAGR (5y): -9.87%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 51.44x)

Discount Rate