DCF Calculator

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

Elanco Animal Health Incorporated (ELAN)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$23.67

Today's Fair Value

$20.74 -12.38%

Margin of Safety

-14.13%

Projected Value (5Y)

$33.41 +41.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 18.45% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.77% | CAGR (5y): 2.38%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 35.52x)

Discount Rate