DCF Calculator

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

Resideo Technologies, Inc. (REZI)

Industrials | Industrial - Distribution

Today's Price

$18.73

Today's Fair Value

$12.78 -31.77%

Margin of Safety

-46.56%

Projected Value (5Y)

$20.58 +9.88%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.84% | CAGR (5y): 15.55%

Diluted Shares Growth Rate

Regression: 2.59% | CAGR (5y): 3.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.05x)

Discount Rate