DCF Calculator

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

Luxfer Holdings PLC (LXFR)

Industrials | Industrial - Machinery

Today's Price

$17.25

Today's Fair Value

$10.72 -37.86%

Margin of Safety

-60.91%

Projected Value (5Y)

$17.26 +0.06%

Dividends Paid (5Y)

$2.68

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.89% | CAGR (5y): 4.66%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -0.52%

Dividend Growth Rate

Regression: 1.73% | CAGR (5y): 0.79%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.34x)

Discount Rate