DCF Calculator

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

Proficient Auto Logistics, Inc. Common Stock (PAL)

Industrials | Integrated Freight & Logistics

Today's Price

$2.96

Today's Fair Value

$3.90 +31.76%

Margin of Safety

+24.10%

Projected Value (5Y)

$6.28 +112.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.64% | CAGR (5y): 3.73%

Diluted Shares Growth Rate

Regression: -0.94% | CAGR (5y): 2.26%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.43x)

Discount Rate