DCF Calculator

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

Bridger Aerospace Group Holdings, Inc. Common Stock (BAER)

Industrials | Security & Protection Services

Today's Price

$0.94

Today's Fair Value

$0.35 -62.77%

Margin of Safety

-168.57%

Projected Value (5Y)

$0.56 -40.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 69.81% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.17% | CAGR (5y): 4.4%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21x)

Discount Rate