DCF Calculator

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

Zeta Global Holdings Corp. (ZETA)

Technology | Software - Application

Today's Price

$31.15

Today's Fair Value

$0.97 -96.89%

Margin of Safety

-3111.34%

Projected Value (5Y)

$1.57 -94.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -2.83% | CAGR (5y): -6.6%

Diluted Shares Growth Rate

Regression: 40.13% | CAGR (5y): 46.82%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 323.23x)

Discount Rate