DCF Calculator

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

Atkore Inc. (ATKR)

Industrials | Electrical Equipment & Parts

Today's Price

$94.96

Today's Fair Value

$33.43 -64.8%

Margin of Safety

-184.06%

Projected Value (5Y)

$53.84 -43.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.9% | CAGR (5y): 0.29%

Diluted Shares Growth Rate

Regression: -6.31% | CAGR (5y): -6.66%

Dividend Growth Rate

Regression: 17.26% | CAGR (5y): 17.26%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.61x)

Discount Rate