DCF Calculator

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

TAL Education Group (TAL)

Consumer Defensive | Education & Training Services

Today's Price

$11.82

Today's Fair Value

$5.60 -52.62%

Margin of Safety

-111.07%

Projected Value (5Y)

$9.02 -23.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 6.29% | CAGR (5y): -6.37%

Diluted Shares Growth Rate

Regression: 5.85% | CAGR (5y): 23.47%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.15x)

Discount Rate