DCF Calculator

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

Array Technologies, Inc. (ARRY)

Energy | Solar

Today's Price

$3.39

Today's Fair Value

$1.93 -43.07%

Margin of Safety

-75.65%

Projected Value (5Y)

$3.11 -8.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.43% | CAGR (5y): -4.98%

Diluted Shares Growth Rate

Regression: 3.46% | CAGR (5y): 3.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.75x)

Discount Rate