DCF Calculator

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

Acorn Energy, Inc. (ACFN)

Technology | Hardware, Equipment & Parts

Today's Price

$17.01

Today's Fair Value

$23.81 +39.98%

Margin of Safety

+28.56%

Projected Value (5Y)

$38.35 +125.46%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 34.25% | CAGR (5y): 39.02%

Diluted Shares Growth Rate

Regression: 4.72% | CAGR (5y): 0.45%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 38x)

Discount Rate