DCF Calculator

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

Destination XL Group, Inc. (DXLG)

Consumer Cyclical | Apparel - Retail

Today's Price

$0.60

Today's Fair Value

$0.13 -78.33%

Margin of Safety

-361.54%

Projected Value (5Y)

$0.21 -65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 1.74% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.57% | CAGR (5y): 1.06%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.68x)

Discount Rate