DCF Calculator

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

HMH Holding Inc. Class A Common Stock (HMH)

Energy | Oil & Gas Equipment & Services

Today's Price

$18.94

Today's Fair Value

$34.68 +83.1%

Margin of Safety

+45.39%

Projected Value (5Y)

$55.85 +194.88%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 74.27% | CAGR (5y): 76.83%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.87x)

Discount Rate