DCF Calculator

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

SiteOne Landscape Supply, Inc. (SITE)

Industrials | Industrial - Distribution

Today's Price

$113.96

Today's Fair Value

$79.38 -30.34%

Margin of Safety

-43.56%

Projected Value (5Y)

$127.85 +12.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.43% | CAGR (5y): 5.78%

Diluted Shares Growth Rate

Regression: 7.39% | CAGR (5y): 0.45%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 27.16x)

Discount Rate