DCF Calculator

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

First Advantage Corporation (FA)

Industrials | Specialty Business Services

Today's Price

$21.59

Today's Fair Value

$14.92 -30.89%

Margin of Safety

-44.71%

Projected Value (5Y)

$24.03 +11.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.98% | CAGR (5y): 2.53%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 25.1x)

Discount Rate