DCF Calculator

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

Custom Truck One Source, Inc. (CTOS)

Industrials | Rental & Leasing Services

Today's Price

$10.59

Today's Fair Value

$13.42 +26.72%

Margin of Safety

+21.09%

Projected Value (5Y)

$21.61 +104.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 52.69% | CAGR (5y): 52.32%

Diluted Shares Growth Rate

Regression: 2.77% | CAGR (5y): -1.58%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.23x)

Discount Rate