DCF Calculator

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

Mitie Group plc (MITFY)

Industrials | Specialty Business Services

Today's Price

$11.20

Today's Fair Value

$3.32 -70.36%

Margin of Safety

-237.35%

Projected Value (5Y)

$5.34 -52.32%

Dividends Paid (5Y)

$1.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.65% | CAGR (5y): 24.08%

Diluted Shares Growth Rate

Regression: 8.62% | CAGR (5y): 4.48%

Dividend Growth Rate

Regression: -1.88% | CAGR (5y): 23.71%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 38.04x)

Discount Rate