DCF Calculator

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

Sprouts Farmers Market, Inc. (SFM)

Consumer Defensive | Grocery Stores

Today's Price

$68.66

Today's Fair Value

$82.05 +19.5%

Margin of Safety

+16.32%

Projected Value (5Y)

$132.15 +92.47%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 18.29% | CAGR (5y): 4.69%

Diluted Shares Growth Rate

Regression: -4.52% | CAGR (5y): -3.55%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.02x)

Discount Rate