DCF Calculator

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

Babcock International Group PLC (BCKIY)

Industrials | Engineering & Construction

Today's Price

$13.71

Today's Fair Value

$6.35 -53.68%

Margin of Safety

-115.91%

Projected Value (5Y)

$10.22 -25.46%

Dividends Paid (5Y)

$0.32

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: -10.14% | CAGR (5y): 3.25%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.98x)

Discount Rate