DCF Calculator

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

Lulu's Fashion Lounge Holdings, Inc. (LVLU)

Consumer Cyclical | Apparel - Retail

Today's Price

$11.14

Today's Fair Value

$0.91 -91.83%

Margin of Safety

-1124.18%

Projected Value (5Y)

$1.46 -86.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -17.52% | CAGR (5y): -22.68%

Diluted Shares Growth Rate

Regression: 9.28% | CAGR (5y): 1.34%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 14.29x)

Discount Rate