DCF Calculator

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

iPower Inc. (IPW)

Consumer Cyclical | Specialty Retail

Today's Price

$1.52

Today's Fair Value

$287725372.74 +18929300738.16%

Margin of Safety

+100.00%

Projected Value (5Y)

$463384590.05 +30485828192.76%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 65.6% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.95% | CAGR (5y): 2.13%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6x)

Discount Rate