DCF Calculator

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

Harte Hanks, Inc. (HHS)

Industrials | Specialty Business Services

Today's Price

$4.01

Today's Fair Value

$1.09 -72.82%

Margin of Safety

-267.89%

Projected Value (5Y)

$1.76 -56.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -36.21% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.35% | CAGR (5y): 2.7%

Dividend Growth Rate

Regression: -12.69% | CAGR (5y): -15.6%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.57x)

Discount Rate