DCF Calculator

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

Schneider National, Inc. (SNDR)

Industrials | Trucking

Today's Price

$29.75

Today's Fair Value

$10.31 -65.34%

Margin of Safety

-188.55%

Projected Value (5Y)

$16.61 -44.17%

Dividends Paid (5Y)

$1.58

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.13% | CAGR (5y): -10.04%

Diluted Shares Growth Rate

Regression: 0.24% | CAGR (5y): -0.19%

Dividend Growth Rate

Regression: 11.18% | CAGR (5y): -29.37%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.41x)

Discount Rate