DCF Calculator

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

Space Exploration Technologies Corp. (SPCX)

Industrials | Aerospace & Defense

Today's Price

$134.69

Today's Fair Value

$0.82 -99.39%

Margin of Safety

-16325.61%

Projected Value (5Y)

$1.32 -99.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 2.98% | CAGR (5y): 2.98%

Dividend Growth Rate

Regression: -1.57% | CAGR (5y): 8.19%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate