DCF Calculator

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

The Middleby Corporation (MIDD)

Industrials | Industrial - Machinery

Today's Price

$122.91

Today's Fair Value

$128.26 +4.35%

Margin of Safety

+4.17%

Projected Value (5Y)

$206.57 +68.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.63% | CAGR (5y): 12.63%

Diluted Shares Growth Rate

Regression: -0.76% | CAGR (5y): -1.29%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.67x)

Discount Rate