DCF Calculator

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

Babcock International Group PLC (BCKIF)

Industrials | Engineering & Construction

Today's Price

$12.70

Today's Fair Value

$6.28 -50.55%

Margin of Safety

-102.23%

Projected Value (5Y)

$10.11 -20.39%

Dividends Paid (5Y)

$0.30

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.73% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.25% | CAGR (5y): 0.24%

Dividend Growth Rate

Regression: -14.92% | CAGR (5y): 4.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.84x)

Discount Rate