DCF Calculator

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

Vince Holding Corp. (VNCE)

Consumer Cyclical | Apparel - Manufacturers

Today's Price

$10.19

Today's Fair Value

$0.46 -95.49%

Margin of Safety

-2115.22%

Projected Value (5Y)

$0.74 -92.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -25.72% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 11.59% | CAGR (5y): 2.13%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 2.14x)

Discount Rate