DCF Calculator

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

Deluxe Corporation (DLX)

Industrials | Specialty Business Services

Today's Price

$22.98

Today's Fair Value

$41.40 +80.16%

Margin of Safety

+44.49%

Projected Value (5Y)

$66.67 +190.12%

Dividends Paid (5Y)

$6.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.54% | CAGR (5y): 44.7%

Diluted Shares Growth Rate

Regression: -1.16% | CAGR (5y): 1.54%

Dividend Growth Rate

Regression: 1.02% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.83x)

Discount Rate