DCF Calculator

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

Onex Corporation (ONEXF)

Financial Services | Asset Management

Today's Price

$75.25

Today's Fair Value

$106.35 +41.33%

Margin of Safety

+29.24%

Projected Value (5Y)

$171.28 +127.61%

Dividends Paid (5Y)

$1.60

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.23% | CAGR (5y): 4.41%

Diluted Shares Growth Rate

Regression: -4.05% | CAGR (5y): -6.12%

Dividend Growth Rate

Regression: 9.59% | CAGR (5y): -1.79%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.62x)

Discount Rate