DCF Calculator

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

RAVE Restaurant Group, Inc. (RAVE)

Consumer Cyclical | Restaurants

Today's Price

$2.81

Today's Fair Value

$4.46 +58.72%

Margin of Safety

+37.00%

Projected Value (5Y)

$7.18 +155.52%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 34.69% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.53% | CAGR (5y): -0.78%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.52x)

Discount Rate