DCF Calculator

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

Phoenix Education Partners, Inc (PXED)

Consumer Defensive | Education & Training Services

Today's Price

$26.44

Today's Fair Value

$7.80 -70.5%

Margin of Safety

-238.97%

Projected Value (5Y)

$12.57 -52.46%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -15.05% | CAGR (5y): -15.03%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): 0.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.41x)

Discount Rate