DCF Calculator

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

MNTN, Inc Class A (MNTN)

Technology | Software - Application

Today's Price

$11.36

Today's Fair Value

$14.18 +24.82%

Margin of Safety

+19.89%

Projected Value (5Y)

$22.83 +100.97%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 1.1% | CAGR (5y): 16.75%

Diluted Shares Growth Rate

Regression: 0.43% | CAGR (5y): 0.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 65.88x)

Discount Rate