DCF Calculator

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

CCC Intelligent Solutions Holdings Inc. (CCC)

Technology | Software - Application

Today's Price

$6.50

Today's Fair Value

$3.65 -43.85%

Margin of Safety

-78.08%

Projected Value (5Y)

$5.88 -9.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 7.83% | CAGR (5y): 5.01%

Diluted Shares Growth Rate

Regression: 1.81% | CAGR (5y): 1.48%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 124.11x)

Discount Rate