DCF Calculator

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

Orion Group Holdings, Inc. (ORN)

Industrials | Engineering & Construction

Today's Price

$8.42

Today's Fair Value

$2.51 -70.19%

Margin of Safety

-235.46%

Projected Value (5Y)

$4.04 -52.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.03% | CAGR (5y): -14.5%

Diluted Shares Growth Rate

Regression: 3.16% | CAGR (5y): 5.64%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 34.35x)

Discount Rate