DCF Calculator

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

Cadre Holdings, Inc. (CDRE)

Industrials | Aerospace & Defense

Today's Price

$31.48

Today's Fair Value

$26.80 -14.87%

Margin of Safety

-17.46%

Projected Value (5Y)

$43.16 +37.1%

Dividends Paid (5Y)

$2.37

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.12% | CAGR (5y): 8.54%

Diluted Shares Growth Rate

Regression: 5.26% | CAGR (5y): 5.34%

Dividend Growth Rate

Regression: 6.98% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.85x)

Discount Rate