DCF Calculator

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

Takeda Pharmaceutical Company Limited (TAK)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$18.95

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 12.2% | CAGR (5y): -11.93%

Diluted Shares Growth Rate

Regression: 8.77% | CAGR (5y): 0.37%

Dividend Growth Rate

Regression: -3.44% | CAGR (5y): -5.53%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.86x)

Discount Rate