DCF Calculator

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

Helios Technologies, Inc. (HLIO)

Industrials | Industrial - Machinery

Today's Price

$66.15

Today's Fair Value

$44.72 -32.4%

Margin of Safety

-47.92%

Projected Value (5Y)

$72.03 +8.89%

Dividends Paid (5Y)

$2.28

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.14% | CAGR (5y): 13.24%

Diluted Shares Growth Rate

Regression: 2.43% | CAGR (5y): 0.74%

Dividend Growth Rate

Regression: -3.56% | CAGR (5y): 4.56%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.08x)

Discount Rate