DCF Calculator

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

ADI Global Distribution Inc. (ADIG)

Industrials | Industrial - Distribution

Today's Price

$18.68

Today's Fair Value

$15.32 -17.99%

Margin of Safety

-21.93%

Projected Value (5Y)

$24.68 +32.12%

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 33.88x)

Discount Rate