DCF Calculator

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

Sunbelt Rentals Holdings Inc (SUNB)

Industrials | Rental & Leasing Services

Today's Price

$83.68

Today's Fair Value

$58.25 -30.39%

Margin of Safety

-43.66%

Projected Value (5Y)

$93.81 +12.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.43% | CAGR (5y): 2.87%

Diluted Shares Growth Rate

Regression: -1.64% | CAGR (5y): -1.78%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.43x)

Discount Rate