DCF Calculator

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

Legence Corp. Class A Common stock (LGN)

Industrials | Engineering & Construction

Today's Price

$38.83

Today's Fair Value

$63.61 +63.82%

Margin of Safety

+38.96%

Projected Value (5Y)

$102.44 +163.82%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 200.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.44% | CAGR (5y): 0.49%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 33.53x)

Discount Rate