DCF Calculator

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

The New York Times Company (NYT)

Communication Services | Publishing

Today's Price

$70.17

Today's Fair Value

$132.26 +88.49%

Margin of Safety

+46.95%

Projected Value (5Y)

$213.00 +203.55%

Dividends Paid (5Y)

$7.24

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 17.25% | CAGR (5y): 13.84%

Diluted Shares Growth Rate

Regression: 0.06% | CAGR (5y): -0.37%

Dividend Growth Rate

Regression: 18.9% | CAGR (5y): 26.37%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 30.1x)

Discount Rate