DCF Calculator

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

The Descartes Systems Group Inc. (DSGX)

Technology | Software - Application

Today's Price

$91.22

Today's Fair Value

$130.69 +43.27%

Margin of Safety

+30.20%

Projected Value (5Y)

$210.48 +130.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 17.84% | CAGR (5y): 17.04%

Diluted Shares Growth Rate

Regression: 1.84% | CAGR (5y): 0.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 37.46x)

Discount Rate