DCF Calculator

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

Global Ship Lease, Inc. (GSL)

Industrials | Marine Shipping

Today's Price

$41.74

Today's Fair Value

$35.61 -14.69%

Margin of Safety

-17.21%

Projected Value (5Y)

$57.35 +37.4%

Dividends Paid (5Y)

$21.51

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 36.8% | CAGR (5y): 29.97%

Diluted Shares Growth Rate

Regression: 24.39% | CAGR (5y): 14.67%

Dividend Growth Rate

Regression: 10.51% | CAGR (5y): 37.97%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.29x)

Discount Rate