DCF Calculator

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

Matthews International Corporation (MATW)

Industrials | Conglomerates

Today's Price

$19.39

Today's Fair Value

$3.22 -83.39%

Margin of Safety

-502.17%

Projected Value (5Y)

$5.18 -73.29%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -19.24% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.64% | CAGR (5y): -0.06%

Dividend Growth Rate

Regression: 8.5% | CAGR (5y): 3.47%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.75x)

Discount Rate