DCF Calculator

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

Crane NXT, Co. (CXT)

Industrials | Industrial - Machinery

Today's Price

$59.35

Today's Fair Value

$26.19 -55.87%

Margin of Safety

-126.61%

Projected Value (5Y)

$42.18 -28.93%

Dividends Paid (5Y)

$4.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.62% | CAGR (5y): 0.05%

Diluted Shares Growth Rate

Regression: -0.42% | CAGR (5y): 0.45%

Dividend Growth Rate

Regression: 6.24% | CAGR (5y): 3.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.35x)

Discount Rate