DCF Calculator

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

L.B. Foster Company (FSTR)

Industrials | Railroads

Today's Price

$36.96

Today's Fair Value

$24.91 -32.6%

Margin of Safety

-48.37%

Projected Value (5Y)

$40.12 +8.55%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.69% | CAGR (5y): 6.96%

Diluted Shares Growth Rate

Regression: 0.74% | CAGR (5y): 0.39%

Dividend Growth Rate

Regression: 13.54% | CAGR (5y): 12.47%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.16x)

Discount Rate