DCF Calculator

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

Floor & Decor Holdings, Inc. (FND)

Consumer Cyclical | Home Improvement

Today's Price

$47.36

Today's Fair Value

$50.16 +5.91%

Margin of Safety

+5.58%

Projected Value (5Y)

$80.79 +70.59%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 35.64% | CAGR (5y): -19.9%

Diluted Shares Growth Rate

Regression: 1.18% | CAGR (5y): 0.43%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 68.54x)

Discount Rate