DCF Calculator

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

TIC Solutions, Inc. (TIC)

Industrials | Specialty Business Services

Today's Price

$10.05

Today's Fair Value

$0.13 -98.71%

Margin of Safety

-7630.77%

Projected Value (5Y)

$0.21 -97.91%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -41.34% | CAGR (5y): -37.34%

Diluted Shares Growth Rate

Regression: 285.03% | CAGR (5y): 213.61%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate