DCF Calculator

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

Ducommun Incorporated (DCO)

Industrials | Aerospace & Defense

Today's Price

$160.28

Today's Fair Value

$84.85 -47.06%

Margin of Safety

-88.90%

Projected Value (5Y)

$136.65 -14.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.02% | CAGR (5y): 10.15%

Diluted Shares Growth Rate

Regression: 3.11% | CAGR (5y): 4.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.37x)

Discount Rate