DCF Calculator

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

International Container Terminal Services, Inc. (ICTEF)

Industrials | Marine Shipping

Today's Price

$13.85

Today's Fair Value

$15.46 +11.62%

Margin of Safety

+10.41%

Projected Value (5Y)

$24.90 +79.78%

Dividends Paid (5Y)

$2.62

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.11% | CAGR (5y): 21.25%

Diluted Shares Growth Rate

Regression: -0.04% | CAGR (5y): 0.21%

Dividend Growth Rate

Regression: 27.89% | CAGR (5y): 24.34%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.22x)

Discount Rate