DCF Calculator

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

Virco Mfg. Corporation (VIRC)

Consumer Cyclical | Furnishings, Fixtures & Appliances

Today's Price

$6.53

Today's Fair Value

$13.16 +101.53%

Margin of Safety

+50.38%

Projected Value (5Y)

$21.19 +224.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 33.6% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.77% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 14.81% | CAGR (5y): 8.47%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.73x)

Discount Rate