DCF Calculator

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

Superior Group of Companies, Inc. (SGC)

Consumer Cyclical | Apparel - Manufacturers

Today's Price

$12.34

Today's Fair Value

$15.13 +22.61%

Margin of Safety

+18.44%

Projected Value (5Y)

$24.37 +97.49%

Dividends Paid (5Y)

$3.19

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 35.01% | CAGR (5y): -11.78%

Diluted Shares Growth Rate

Regression: 0.88% | CAGR (5y): -0.24%

Dividend Growth Rate

Regression: 5.81% | CAGR (5y): 4.94%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.07x)

Discount Rate