DCF Calculator

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

ADT Inc. (ADT)

Industrials | Security & Protection Services

Today's Price

$9.87

Today's Fair Value

$15.06 +52.58%

Margin of Safety

+34.46%

Projected Value (5Y)

$24.26 +145.8%

Dividends Paid (5Y)

$1.27

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 35.56% | CAGR (5y): 52.49%

Diluted Shares Growth Rate

Regression: 3.69% | CAGR (5y): 2.86%

Dividend Growth Rate

Regression: 2.45% | CAGR (5y): 9.46%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.56x)

Discount Rate