DCF Calculator

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

Enphase Energy, Inc. (ENPH)

Energy | Solar

Today's Price

$25.65

Today's Fair Value

$7.04 -72.55%

Margin of Safety

-264.35%

Projected Value (5Y)

$11.33 -55.83%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 50.57% | CAGR (5y): -2.45%

Diluted Shares Growth Rate

Regression: 11.6% | CAGR (5y): -1.01%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 54.88x)

Discount Rate