DCF Calculator

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

TherapeuticsMD, Inc. (TXMD)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$2.12

Today's Fair Value

$818.09 +38489.15%

Margin of Safety

+99.74%

Projected Value (5Y)

$1317.55 +62048.58%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 14.62% | CAGR (5y): 15.97%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.71x)

Discount Rate