DCF Calculator

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

Clean Harbors, Inc. (CLH)

Industrials | Waste Management

Today's Price

$302.12

Today's Fair Value

$499.58 +65.36%

Margin of Safety

+39.53%

Projected Value (5Y)

$804.58 +166.31%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 23.35% | CAGR (5y): 21.77%

Diluted Shares Growth Rate

Regression: -0.85% | CAGR (5y): -0.84%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.07x)

Discount Rate