DCF Calculator

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

Cracker Barrel Old Country Store (CBRL)

Consumer Cyclical | Restaurants

Today's Price

$44.87

Today's Fair Value

$19.66 -56.18%

Margin of Safety

-128.23%

Projected Value (5Y)

$31.66 -29.44%

Dividends Paid (5Y)

$4.49

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -12.68% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.87% | CAGR (5y): -1.2%

Dividend Growth Rate

Regression: -4.21% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 19.48x)

Discount Rate