DCF Calculator

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

Resolute Holdings Management, Inc. (RHLD)

Industrials | Specialty Business Services

Today's Price

$120.76

Today's Fair Value

$138.42 +14.62%

Margin of Safety

+12.76%

Projected Value (5Y)

$222.92 +84.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.22% | CAGR (5y): 15.16%

Diluted Shares Growth Rate

Regression: 0.09% | CAGR (5y): 0.11%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.09x)

Discount Rate