DCF Calculator

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

Cardinal Infrastructure Group Inc. (CDNL)

Industrials | Engineering & Construction

Today's Price

$15.27

Today's Fair Value

$39.71 +160.05%

Margin of Safety

+61.55%

Projected Value (5Y)

$63.96 +318.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.74% | CAGR (5y): 16.72%

Diluted Shares Growth Rate

Regression: 5.84% | CAGR (5y): 5.84%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.5x)

Discount Rate