DCF Calculator

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

Modine Manufacturing Company (MOD)

Industrials | Industrial - Machinery

Today's Price

$129.76

Today's Fair Value

$177.35 +36.68%

Margin of Safety

+26.83%

Projected Value (5Y)

$285.63 +120.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.25% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.12% | CAGR (5y): 1.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.83x)

Discount Rate