DCF Calculator

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

Ollie's Bargain Outlet Holdings, Inc. (OLLI)

Consumer Defensive | Discount Stores

Today's Price

$79.71

Today's Fair Value

$90.33 +13.32%

Margin of Safety

+11.76%

Projected Value (5Y)

$145.47 +82.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 15.2% | CAGR (5y): -10.05%

Diluted Shares Growth Rate

Regression: 0.71% | CAGR (5y): -1.28%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 44.68x)

Discount Rate