DCF Calculator

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

Kratos Defense & Security Solutions, Inc. (KTOS)

Industrials | Aerospace & Defense

Today's Price

$41.09

Today's Fair Value

$0.78 -98.1%

Margin of Safety

-5167.95%

Projected Value (5Y)

$1.26 -96.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.09% | CAGR (5y): -1.12%

Diluted Shares Growth Rate

Regression: 10.17% | CAGR (5y): 7.84%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 108.64x)

Discount Rate