DCF Calculator

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

KinderCare Learning Companies, Inc. (KLC)

Consumer Defensive | Education & Training Services

Today's Price

$2.29

Today's Fair Value

$15.99 +598.25%

Margin of Safety

+85.68%

Projected Value (5Y)

$25.76 +1024.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 65.52% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.72% | CAGR (5y): 0.68%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.81x)

Discount Rate