DCF Calculator

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

Zimmer Biomet Holdings, Inc. (ZBH)

Healthcare | Medical - Devices

Today's Price

$94.32

Today's Fair Value

$184.80 +95.93%

Margin of Safety

+48.96%

Projected Value (5Y)

$297.62 +215.54%

Dividends Paid (5Y)

$5.05

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 1.45% | CAGR (5y): 7.64%

Diluted Shares Growth Rate

Regression: 0.39% | CAGR (5y): -0.81%

Dividend Growth Rate

Regression: 3.52% | CAGR (5y): 0.59%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 21.61x)

Discount Rate