DCF Calculator

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

Cryo-Cell International, Inc. (CCEL)

Healthcare | Medical - Care Facilities

Today's Price

$5.11

Today's Fair Value

$2.72 -46.77%

Margin of Safety

-87.87%

Projected Value (5Y)

$4.38 -14.29%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -10.19% | CAGR (5y): -8.16%

Diluted Shares Growth Rate

Regression: -0.37% | CAGR (5y): -0.18%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -10.28%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.3x)

Discount Rate