DCF Calculator

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

National Vision Holdings, Inc. (EYE)

Consumer Cyclical | Specialty Retail

Today's Price

$16.45

Today's Fair Value

$14.50 -11.85%

Margin of Safety

-13.45%

Projected Value (5Y)

$23.36 +42.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 27.72% | CAGR (5y): -14.21%

Diluted Shares Growth Rate

Regression: 1.63% | CAGR (5y): -0.54%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 30.48x)

Discount Rate