DCF Calculator

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

Natural Grocers by Vitamin Cottage, Inc. (NGVC)

Consumer Defensive | Grocery Stores

Today's Price

$30.90

Today's Fair Value

$40.47 +30.97%

Margin of Safety

+23.65%

Projected Value (5Y)

$65.18 +110.94%

Dividends Paid (5Y)

$2.24

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 18.27% | CAGR (5y): -8.31%

Diluted Shares Growth Rate

Regression: 0.33% | CAGR (5y): 0.59%

Dividend Growth Rate

Regression: 1.52% | CAGR (5y): -23.43%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 16.75x)

Discount Rate