DCF Calculator

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

Janus International Group, Inc. (JBI)

Basic Materials | Construction Materials

Today's Price

$4.40

Today's Fair Value

$3.59 -18.41%

Margin of Safety

-22.56%

Projected Value (5Y)

$5.78 +31.36%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 20.7% | CAGR (5y): 3.81%

Diluted Shares Growth Rate

Regression: 19.03% | CAGR (5y): 0.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 10.95x)

Discount Rate