DCF Calculator

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

Applied Industrial Technologies, Inc. (AIT)

Industrials | Industrial - Distribution

Today's Price

$294.12

Today's Fair Value

$357.89 +21.68%

Margin of Safety

+17.82%

Projected Value (5Y)

$576.39 +95.97%

Dividends Paid (5Y)

$11.78

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.27% | CAGR (5y): 21.73%

Diluted Shares Growth Rate

Regression: -0.39% | CAGR (5y): -0.74%

Dividend Growth Rate

Regression: 5.22% | CAGR (5y): 8.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.62x)

Discount Rate