DCF Calculator

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

Global Ship Lease, Inc. (GSL-PB)

Industrials | Marine Shipping

Today's Price

$26.84

Today's Fair Value

$31.82 +18.55%

Margin of Safety

+15.65%

Projected Value (5Y)

$51.25 +90.95%

Dividends Paid (5Y)

$11.18

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: 1.61% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.56x)

Discount Rate