DCF Calculator

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

BRC Group Holdings, Inc. - Depositary Shares, each representing a 1/1000th fractional interest in a share of Series B Cumulative Perpetual Preferred Stock (RILYL)

Today's Price

$12.62

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 11.19% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.12% | CAGR (5y): 1.96%

Dividend Growth Rate

Regression: -22.74% | CAGR (5y): -27.57%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.65x)

Discount Rate