DCF Calculator

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

Motorcar Parts of America, Inc. (MPAA)

Consumer Cyclical | Auto - Parts

Today's Price

$10.54

Today's Fair Value

$3.12 -70.4%

Margin of Safety

-237.82%

Projected Value (5Y)

$5.02 -52.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 14.41% | CAGR (5y): -11.52%

Diluted Shares Growth Rate

Regression: 0.64% | CAGR (5y): 0.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.99x)

Discount Rate