DCF Calculator

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

Village Super Market, Inc. (VLGEA)

Consumer Defensive | Grocery Stores

Today's Price

$44.90

Today's Fair Value

$32.31 -28.04%

Margin of Safety

-38.97%

Projected Value (5Y)

$52.04 +15.9%

Dividends Paid (5Y)

$4.87

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 1.7% | CAGR (5y): 3.18%

Diluted Shares Growth Rate

Regression: 0.46% | CAGR (5y): 0.93%

Dividend Growth Rate

Regression: -1.07% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.41x)

Discount Rate