DCF Calculator

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

Becle, S.A.B. de C.V. (BCCLF)

Today's Price

$0.83

Today's Fair Value

$2.17 +161.45%

Margin of Safety

+61.75%

Projected Value (5Y)

$3.50 +321.69%

Dividends Paid (5Y)

$0.17

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 15.4% | CAGR (5y): 128.09%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 1.1% | CAGR (5y): 6.77%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.72x)

Discount Rate