DCF Calculator

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

Pattern Group Inc. Series A Common Stock (PTRN)

Communication Services | Advertising Agencies

Today's Price

$20.24

Today's Fair Value

$28.44 +40.51%

Margin of Safety

+28.83%

Projected Value (5Y)

$45.81 +126.33%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 71.04% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.92% | CAGR (5y): 1.02%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 32.6x)

Discount Rate