DCF Calculator

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

V2X, Inc. (VVX)

Industrials | Aerospace & Defense

Today's Price

$81.22

Today's Fair Value

$68.10 -16.15%

Margin of Safety

-19.27%

Projected Value (5Y)

$109.68 +35.04%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.69% | CAGR (5y): 34.88%

Diluted Shares Growth Rate

Regression: 13.54% | CAGR (5y): 22.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.12x)

Discount Rate