DCF Calculator

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

Universal Technical Institute, Inc. (UTI)

Consumer Defensive | Education & Training Services

Today's Price

$20.72

Today's Fair Value

$23.01 +11.05%

Margin of Safety

+9.95%

Projected Value (5Y)

$37.06 +78.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 52.42% | CAGR (5y): 99.01%

Diluted Shares Growth Rate

Regression: 8.45% | CAGR (5y): 13.05%

Dividend Growth Rate

Regression: -29.58% | CAGR (5y): -33.13%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 22.66x)

Discount Rate