DCF Calculator

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

Sterling Infrastructure, Inc. (STRL)

Industrials | Engineering & Construction

Today's Price

$346.03

Today's Fair Value

$568.83 +64.39%

Margin of Safety

+39.17%

Projected Value (5Y)

$916.11 +164.75%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 40.78% | CAGR (5y): 34.86%

Diluted Shares Growth Rate

Regression: 3.99% | CAGR (5y): 1.88%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.48x)

Discount Rate