DCF Calculator

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

Napco Security Technologies, Inc. (NSSC)

Industrials | Security & Protection Services

Today's Price

$34.23

Today's Fair Value

$43.75 +27.81%

Margin of Safety

+21.76%

Projected Value (5Y)

$70.46 +105.84%

Dividends Paid (5Y)

$5.33

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.29% | CAGR (5y): 20.14%

Diluted Shares Growth Rate

Regression: -0.45% | CAGR (5y): -0.53%

Dividend Growth Rate

Regression: 60.04% | CAGR (5y): 62.37%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 38.56x)

Discount Rate