DCF Calculator

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

Hamilton Beach Brands Holding Company (HBB)

Consumer Cyclical | Furnishings, Fixtures & Appliances

Today's Price

$32.37

Today's Fair Value

$31.61 -2.35%

Margin of Safety

-2.40%

Projected Value (5Y)

$50.91 +57.28%

Dividends Paid (5Y)

$2.76

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 7.61% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.12% | CAGR (5y): -0.38%

Dividend Growth Rate

Regression: 4.95% | CAGR (5y): 4.67%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.68x)

Discount Rate