DCF Calculator

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

Fox Factory Holding Corp. (FOXF)

Consumer Cyclical | Auto - Parts

Today's Price

$18.47

Today's Fair Value

$9.53 -48.4%

Margin of Safety

-93.81%

Projected Value (5Y)

$15.35 -16.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 12.28% | CAGR (5y): 0.74%

Diluted Shares Growth Rate

Regression: 1.28% | CAGR (5y): 0.49%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 18.72x)

Discount Rate