DCF Calculator

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

Spruce Power Holding Corporation (SPRU)

Energy | Solar

Today's Price

$1.97

Today's Fair Value

$1.30 -34.01%

Margin of Safety

-51.54%

Projected Value (5Y)

$2.09 +6.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 40.35% | CAGR (5y): 11.31%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.73x)

Discount Rate