DCF Calculator

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

The Greenbrier Companies, Inc. (GBX)

Industrials | Railroads

Today's Price

$39.01

Today's Fair Value

$36.51 -6.41%

Margin of Safety

-6.85%

Projected Value (5Y)

$58.80 +50.73%

Dividends Paid (5Y)

$7.90

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.84% | CAGR (5y): 28.8%

Diluted Shares Growth Rate

Regression: -0.16% | CAGR (5y): -1.15%

Dividend Growth Rate

Regression: 10.77% | CAGR (5y): 4.1%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.34x)

Discount Rate