DCF Calculator

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

Forrester Research, Inc. (FORR)

Industrials | Consulting Services

Today's Price

$11.01

Today's Fair Value

$0.48 -95.64%

Margin of Safety

-2193.75%

Projected Value (5Y)

$0.77 -93.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -23.07% | CAGR (5y): -34.5%

Diluted Shares Growth Rate

Regression: 0.64% | CAGR (5y): 0.09%

Dividend Growth Rate

Regression: -3.68% | CAGR (5y): -20.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 54.91x)

Discount Rate