DCF Calculator

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

Tactile Systems Technology, Inc. (TCMD)

Healthcare | Medical - Devices

Today's Price

$22.85

Today's Fair Value

$16.58 -27.44%

Margin of Safety

-37.82%

Projected Value (5Y)

$26.71 +16.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 44.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.57% | CAGR (5y): 3.78%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 13.77x)

Discount Rate