DCF Calculator

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

Mama's Creations, Inc. (MAMA)

Consumer Defensive | Packaged Foods

Today's Price

$13.49

Today's Fair Value

$15.85 +17.49%

Margin of Safety

+14.89%

Projected Value (5Y)

$25.53 +89.25%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 20.65% | CAGR (5y): 24.63%

Diluted Shares Growth Rate

Regression: 4.46% | CAGR (5y): 3.99%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 35.85x)

Discount Rate