DCF Calculator

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

Spirax-Sarco Engineering plc (SPXSY)

Industrials | Industrial - Machinery

Today's Price

$51.76

Today's Fair Value

$56.56 +9.27%

Margin of Safety

+8.49%

Projected Value (5Y)

$91.09 +75.99%

Dividends Paid (5Y)

$7.01

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.68% | CAGR (5y): 4.95%

Diluted Shares Growth Rate

Regression: -0.03% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 10.44% | CAGR (5y): 6.08%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.29x)

Discount Rate