DCF Calculator

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

Pitney Bowes Inc. (PBI)

Industrials | Integrated Freight & Logistics

Today's Price

$16.31

Today's Fair Value

$14.65 -10.18%

Margin of Safety

-11.33%

Projected Value (5Y)

$23.59 +44.64%

Dividends Paid (5Y)

$1.92

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -8.02% | CAGR (5y): 22.14%

Diluted Shares Growth Rate

Regression: -1.08% | CAGR (5y): 0.18%

Dividend Growth Rate

Regression: -12.84% | CAGR (5y): 13.7%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.95x)

Discount Rate