DCF Calculator

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

America's Car-Mart, Inc. (CRMT)

Consumer Cyclical | Auto - Dealerships

Today's Price

$1.65

Today's Fair Value

$40.10 +2330.3%

Margin of Safety

+95.89%

Projected Value (5Y)

$64.58 +3813.94%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 22.4% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.54% | CAGR (5y): 3.55%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.56x)

Discount Rate