DCF Calculator

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

Intelligent Protection Management Corp. (IPM)

Technology | Software - Application

Today's Price

$1.81

Today's Fair Value

$0.07 -96.13%

Margin of Safety

-2485.71%

Projected Value (5Y)

$0.11 -93.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -9.75% | CAGR (5y): -17.6%

Diluted Shares Growth Rate

Regression: 14.99% | CAGR (5y): 10.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 13.82x)

Discount Rate