DCF Calculator

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

Green Brick Partners, Inc. (GRBK)

Consumer Cyclical | Residential Construction

Today's Price

$66.59

Today's Fair Value

$81.48 +22.36%

Margin of Safety

+18.27%

Projected Value (5Y)

$131.22 +97.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 24.01% | CAGR (5y): 45.23%

Diluted Shares Growth Rate

Regression: -0.21% | CAGR (5y): -2.86%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 16.98x)

Discount Rate