DCF Calculator

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

Verra Mobility Corporation (VRRM)

Technology | Information Technology Services

Today's Price

$3.52

Today's Fair Value

$12.92 +267.05%

Margin of Safety

+72.76%

Projected Value (5Y)

$20.81 +491.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 18.99% | CAGR (5y): 61.75%

Diluted Shares Growth Rate

Regression: 17.28% | CAGR (5y): -0.04%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 22.61x)

Discount Rate