DCF Calculator

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

Taylor Devices, Inc. (TAYD)

Industrials | Industrial - Machinery

Today's Price

$55.89

Today's Fair Value

$25.94 -53.59%

Margin of Safety

-115.46%

Projected Value (5Y)

$41.77 -25.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.6% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.46% | CAGR (5y): -2.05%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.82x)

Discount Rate