DCF Calculator

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

Amentum Holdings, Inc. (AMTM)

Industrials | Aerospace & Defense

Today's Price

$22.54

Today's Fair Value

$18.25 -19.03%

Margin of Safety

-23.51%

Projected Value (5Y)

$29.39 +30.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.63% | CAGR (5y): 10.66%

Diluted Shares Growth Rate

Regression: 22.19% | CAGR (5y): 28.23%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.61x)

Discount Rate