DCF Calculator

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

Accel Entertainment, Inc. (ACEL)

Consumer Cyclical | Gambling, Resorts & Casinos

Today's Price

$11.10

Today's Fair Value

$26.73 +140.81%

Margin of Safety

+58.47%

Projected Value (5Y)

$43.05 +287.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 23.04% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 25.13% | CAGR (5y): 0.79%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 15.26x)

Discount Rate