DCF Calculator

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

Merit Medical Systems, Inc. (MMSI)

Healthcare | Medical - Instruments & Supplies

Today's Price

$86.24

Today's Fair Value

$110.05 +27.61%

Margin of Safety

+21.64%

Projected Value (5Y)

$177.23 +105.51%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 31.2% | CAGR (5y): 10.7%

Diluted Shares Growth Rate

Regression: 3.01% | CAGR (5y): 1.75%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 39.7x)

Discount Rate