DCF Calculator

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

The GEO Group, Inc. (GEO)

Industrials | Security & Protection Services

Today's Price

$27.88

Today's Fair Value

$7.11 -74.5%

Margin of Safety

-292.12%

Projected Value (5Y)

$11.45 -58.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.58% | CAGR (5y): 2.34%

Diluted Shares Growth Rate

Regression: 1.83% | CAGR (5y): 3.09%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -35.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.94x)

Discount Rate