DCF Calculator

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

InPost S.A. (INPOY)

Industrials | Integrated Freight & Logistics

Today's Price

$7.94

Today's Fair Value

$7.00 -11.84%

Margin of Safety

-13.43%

Projected Value (5Y)

$11.27 +41.94%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 46.57% | CAGR (5y): 24.01%

Diluted Shares Growth Rate

Regression: 40.59% | CAGR (5y): -0.09%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.51x)

Discount Rate