DCF Calculator

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

BIP Bermuda Holdings I Limited (BIPI)

Industrials | Specialty Business Services

Today's Price

$15.49

Today's Fair Value

$159.61 +930.41%

Margin of Safety

+90.30%

Projected Value (5Y)

$257.05 +1559.46%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 40.33% | CAGR (5y): 47.25%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 7.55% | CAGR (5y): 9.52%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate