DCF Calculator

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

Element Fleet Management Corp. (ELEEF)

Industrials | Rental & Leasing Services

Today's Price

$15.63

Today's Fair Value

$15.34 -1.86%

Margin of Safety

-1.89%

Projected Value (5Y)

$24.70 +58.03%

Dividends Paid (5Y)

$2.79

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.99% | CAGR (5y): 12.58%

Diluted Shares Growth Rate

Regression: 1.5% | CAGR (5y): -2.41%

Dividend Growth Rate

Regression: 11.65% | CAGR (5y): 14.63%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.4x)

Discount Rate