DCF Calculator

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

Finning International Inc. (FINGF)

Industrials | Industrial - Distribution

Today's Price

$67.90

Today's Fair Value

$54.32 -20%

Margin of Safety

-25.00%

Projected Value (5Y)

$87.49 +28.85%

Dividends Paid (5Y)

$5.75

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.69% | CAGR (5y): 20.39%

Diluted Shares Growth Rate

Regression: -2.28% | CAGR (5y): -3.84%

Dividend Growth Rate

Regression: 13.16% | CAGR (5y): 6.41%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.17x)

Discount Rate