DCF Calculator

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

Primoris Services Corporation (PRIM)

Industrials | Engineering & Construction

Today's Price

$73.68

Today's Fair Value

$50.15 -31.94%

Margin of Safety

-46.92%

Projected Value (5Y)

$80.76 +9.61%

Dividends Paid (5Y)

$1.85

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.36% | CAGR (5y): 20.34%

Diluted Shares Growth Rate

Regression: 0.67% | CAGR (5y): 2.42%

Dividend Growth Rate

Regression: 5.98% | CAGR (5y): 5.92%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.92x)

Discount Rate