DCF Calculator

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

Safe Bulkers, Inc. (SB-PD)

Industrials | Marine Shipping

Today's Price

$25.60

Today's Fair Value

$38.12 +48.91%

Margin of Safety

+32.84%

Projected Value (5Y)

$61.39 +139.8%

Dividends Paid (5Y)

$11.01

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.5% | CAGR (5y): 45.18%

Diluted Shares Growth Rate

Regression: 2.6% | CAGR (5y): 0.08%

Dividend Growth Rate

Regression: 3.92% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 24.2x)

Discount Rate