DCF Calculator

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

Mission Produce, Inc. (AVO)

Consumer Defensive | Food Distribution

Today's Price

$12.80

Today's Fair Value

$19.72 +54.06%

Margin of Safety

+35.09%

Projected Value (5Y)

$31.76 +148.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 22.12% | CAGR (5y): 26.23%

Diluted Shares Growth Rate

Regression: 0.29% | CAGR (5y): 0.22%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 24.3x)

Discount Rate