DCF Calculator

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

Intertek Group plc (IKTSY)

Industrials | Specialty Business Services

Today's Price

$80.13

Today's Fair Value

$70.28 -12.29%

Margin of Safety

-14.02%

Projected Value (5Y)

$113.19 +41.26%

Dividends Paid (5Y)

$13.48

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.06% | CAGR (5y): 8.29%

Diluted Shares Growth Rate

Regression: -0.08% | CAGR (5y): -0.41%

Dividend Growth Rate

Regression: 9.64% | CAGR (5y): 8.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.04x)

Discount Rate