DCF Calculator

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

Petco Health and Wellness Company, Inc. (WOOF)

Consumer Cyclical | Specialty Retail

Today's Price

$2.37

Today's Fair Value

$12.65 +433.76%

Margin of Safety

+81.26%

Projected Value (5Y)

$20.37 +759.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 6.8% | CAGR (5y): 11.37%

Diluted Shares Growth Rate

Regression: -20.14% | CAGR (5y): 6.31%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 16.88x)

Discount Rate