DCF Calculator

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

Granite Construction Incorporated (GVA)

Industrials | Engineering & Construction

Today's Price

$123.62

Today's Fair Value

$130.43 +5.51%

Margin of Safety

+5.22%

Projected Value (5Y)

$210.06 +69.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.83% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.35% | CAGR (5y): 3.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 24.41x)

Discount Rate