DCF Calculator

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

The Hain Celestial Group, Inc. (HAIN)

Consumer Defensive | Packaged Foods

Today's Price

$0.55

Today's Fair Value

$3.57 +549.09%

Margin of Safety

+84.59%

Projected Value (5Y)

$5.75 +945.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -9.05% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.74% | CAGR (5y): -2.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 13.36x)

Discount Rate