DCF Calculator

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

The Honest Company, Inc. (HNST)

Consumer Defensive | Household & Personal Products

Today's Price

$5.33

Today's Fair Value

$2.40 -54.97%

Margin of Safety

-122.08%

Projected Value (5Y)

$3.87 -27.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -11.82% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.1% | CAGR (5y): 4.28%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.92x)

Discount Rate