DCF Calculator

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

NN, Inc. (NNBR)

Industrials | Conglomerates

Today's Price

$3.37

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. NNBR currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -22.49% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.42% | CAGR (5y): 3.21%

Dividend Growth Rate

Regression: 9.79% | CAGR (5y): 0.73%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.43x)

Discount Rate