DCF Calculator

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

Grand Canyon Education, Inc. (LOPE)

Consumer Defensive | Education & Training Services

Today's Price

$150.55

Today's Fair Value

$148.30 -1.49%

Margin of Safety

-1.52%

Projected Value (5Y)

$238.84 +58.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 4.49% | CAGR (5y): -3.07%

Diluted Shares Growth Rate

Regression: -6.03% | CAGR (5y): -9.88%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 18.26x)

Discount Rate