DCF Calculator

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

Array Digital Infrastructure Inc (AD)

Communication Services | Telecommunications Services

Today's Price

$35.56

Today's Fair Value

$27.30 -23.23%

Margin of Safety

-30.26%

Projected Value (5Y)

$43.97 +23.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 18.07% | CAGR (5y): -4.27%

Diluted Shares Growth Rate

Regression: 0.16% | CAGR (5y): 0.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 15.82x)

Discount Rate