DCF Calculator

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

Insteel Industries, Inc. (IIIN)

Industrials | Manufacturing - Metal Fabrication

Today's Price

$28.45

Today's Fair Value

$14.03 -50.69%

Margin of Safety

-102.78%

Projected Value (5Y)

$22.59 -20.6%

Dividends Paid (5Y)

$6.49

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.35% | CAGR (5y): -15.84%

Diluted Shares Growth Rate

Regression: 0.31% | CAGR (5y): -0.01%

Dividend Growth Rate

Regression: 19.34% | CAGR (5y): -7.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.02x)

Discount Rate