DCF Calculator

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

Shoals Technologies Group, Inc. (SHLS)

Energy | Solar

Today's Price

$7.21

Today's Fair Value

$8.17 +13.31%

Margin of Safety

+11.75%

Projected Value (5Y)

$13.15 +82.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 23.1% | CAGR (5y): 8.62%

Diluted Shares Growth Rate

Regression: 0.74% | CAGR (5y): 0.99%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 29.2x)

Discount Rate