Loading...

AKA Brands Holding Corp (NYSE:AKA)

2.87 USD -0.07 USD ( -2.38% )
Watchlist Manager
AKA Brands Holding Corp
NYSE:AKA
Watchlist

DCF Value

Estimated DCF Value of one AKA stock under the base case scenario is 8.34 USD. Compared to the current market price of 2.87 USD, the stock is Undervalued by 66%.

Estimated DCF Value of one NYSE:AKA stock is 8.34 USD. Compared to the current market price of 2.87 USD, the stock is Undervalued by 66% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.16%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.16%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

AKA DCF Value
Base Case
8.34 USD
Undervaluation 66%
DCF Value
Price
A
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
AKA Brands Holding Corp Competitors:
DCF Valuation
3031
Raccoon Holdings Inc
PRCH
Porch Group Inc
QUOT
Quotient Technology Inc
ABY
Adore Beauty Group Ltd
AMZN
Amazon.com Inc
CMO
CMO Group PLC
CDOAF
Cdon AB
SSTK
Shutterstock Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 1.1B USD
Equity Value 1.1B USD
/ Shares Outstanding 129M
AKA DCF Value 8.34 USD
Undervalued by 66%

To view the process of calculating the Present Value of AKA Brands Holding Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AKA stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AKA Stock DCF Valuation FAQ

What is the DCF value of one AKA stock?

Estimated DCF Value of one AKA stock under the base case scenario is 8.34 USD. Compared to the current market price of 2.87 USD, the stock is Undervalued by 66%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project AKA Brands Holding Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.1B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 8.34 USD per one AKA share.