DCF Calculator

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

Commercial Vehicle Group, Inc. (CVGI)

Consumer Cyclical | Auto - Parts

Today's Price

$2.99

Today's Fair Value

$3.85 +28.76%

Margin of Safety

+22.34%

Projected Value (5Y)

$6.20 +107.36%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -1.54% | CAGR (5y): 4.53%

Diluted Shares Growth Rate

Regression: 1.53% | CAGR (5y): 1.8%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.44x)

Discount Rate