DCF Calculator

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

Levi Strauss & Co. (LEVI)

Consumer Cyclical | Apparel - Manufacturers

Today's Price

$20.05

Today's Fair Value

$20.12 +0.35%

Margin of Safety

+0.35%

Projected Value (5Y)

$32.40 +61.6%

Dividends Paid (5Y)

$4.71

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 7.27% | CAGR (5y): -0.89%

Diluted Shares Growth Rate

Regression: 0.34% | CAGR (5y): 0.12%

Dividend Growth Rate

Regression: 16.36% | CAGR (5y): 26.37%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 16.3x)

Discount Rate