DCF Calculator

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

Onterris, Inc. (ONT)

Industrials | Waste Management

Today's Price

$14.92

Today's Fair Value

$1.15 -92.29%

Margin of Safety

-1197.39%

Projected Value (5Y)

$1.86 -87.53%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 8.62% | CAGR (5y): 16.33%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 70.53x)

Discount Rate