DCF Calculator

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

Ryerson Holding Corporation (RYZ)

Industrials | Manufacturing - Metal Fabrication

Today's Price

$31.15

Today's Fair Value

$4.92 -84.21%

Margin of Safety

-533.13%

Projected Value (5Y)

$7.92 -74.57%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.61% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.2% | CAGR (5y): -3.32%

Dividend Growth Rate

Regression: 45.2% | CAGR (5y): 56.46%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.54x)

Discount Rate