DCF Calculator

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

Rackspace Technology, Inc. (RXT)

Technology | Software - Infrastructure

Today's Price

$4.04

Today's Fair Value

$0.11 -97.28%

Margin of Safety

-3572.73%

Projected Value (5Y)

$0.18 -95.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -1.39% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 48.88% | CAGR (5y): 5.85%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.48x)

Discount Rate