DCF Calculator

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

Ryder System, Inc. (R)

Industrials | Rental & Leasing Services

Today's Price

$282.55

Today's Fair Value

$186.07 -34.15%

Margin of Safety

-51.85%

Projected Value (5Y)

$299.66 +6.06%

Dividends Paid (5Y)

$23.34

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.19% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -2.16% | CAGR (5y): -4.4%

Dividend Growth Rate

Regression: 7.96% | CAGR (5y): 10.6%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.17x)

Discount Rate