DCF Calculator

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

EVERTEC, Inc. (EVTC)

Industrials | Specialty Business Services

Today's Price

$31.54

Today's Fair Value

$37.62 +19.28%

Margin of Safety

+16.16%

Projected Value (5Y)

$60.59 +92.11%

Dividends Paid (5Y)

$0.92

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.44% | CAGR (5y): 5.68%

Diluted Shares Growth Rate

Regression: -1.71% | CAGR (5y): -2.48%

Dividend Growth Rate

Regression: -2.51% | CAGR (5y): -4.36%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.03x)

Discount Rate