DCF Calculator

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

European Wax Center, Inc. (EWCZ)

Consumer Defensive | Household & Personal Products

Today's Price

$5.82

Today's Fair Value

$10.33 +77.49%

Margin of Safety

+43.66%

Projected Value (5Y)

$16.63 +185.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 11.01% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 7.58% | CAGR (5y): 6.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.43x)

Discount Rate