DCF Calculator

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

ITG Inc. (ITG)

Industrials | Engineering & Construction

Today's Price

$5.97

Today's Fair Value

$4.74 -20.6%

Margin of Safety

-25.95%

Projected Value (5Y)

$7.64 +27.97%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.04% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.27% | CAGR (5y): 0%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 53.95x)

Discount Rate