DCF Calculator

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

Academy Sports and Outdoors, Inc. (ASO)

Consumer Cyclical | Specialty Retail

Today's Price

$48.29

Today's Fair Value

$30.93 -35.95%

Margin of Safety

-56.13%

Projected Value (5Y)

$49.81 +3.15%

Dividends Paid (5Y)

$5.07

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 6.27% | CAGR (5y): -25.51%

Diluted Shares Growth Rate

Regression: -2.5% | CAGR (5y): -5.67%

Dividend Growth Rate

Regression: 25.42% | CAGR (5y): 26.71%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 10.3x)

Discount Rate