DCF Calculator

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

The Vita Coco Company, Inc. (COCO)

Consumer Defensive | Beverages - Non-Alcoholic

Today's Price

$58.53

Today's Fair Value

$60.92 +4.08%

Margin of Safety

+3.92%

Projected Value (5Y)

$98.11 +67.62%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 13.22% | CAGR (5y): 3.45%

Diluted Shares Growth Rate

Regression: 1.51% | CAGR (5y): 1.56%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 32.53x)

Discount Rate