DCF Calculator

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

Barnes & Noble Education, Inc. (BNED)

Consumer Cyclical | Specialty Retail

Today's Price

$10.74

Today's Fair Value

$42.36 +294.41%

Margin of Safety

+74.65%

Projected Value (5Y)

$68.22 +535.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 1.1% | CAGR (5y): 44.66%

Diluted Shares Growth Rate

Regression: 5.5% | CAGR (5y): 11.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 44.38x)

Discount Rate