DCF Calculator

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

Leonardo DRS, Inc. (DRS)

Industrials | Aerospace & Defense

Today's Price

$37.68

Today's Fair Value

$25.78 -31.58%

Margin of Safety

-46.16%

Projected Value (5Y)

$41.52 +10.19%

Dividends Paid (5Y)

$3.14

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.16% | CAGR (5y): 13.96%

Diluted Shares Growth Rate

Regression: 11.95% | CAGR (5y): 12.4%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 33.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 24.45x)

Discount Rate