DCF Calculator

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

The Timken Company (TKR)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$113.75

Today's Fair Value

$72.64 -36.14%

Margin of Safety

-56.59%

Projected Value (5Y)

$116.98 +2.84%

Dividends Paid (5Y)

$7.93

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.08% | CAGR (5y): 4.46%

Diluted Shares Growth Rate

Regression: -1.59% | CAGR (5y): -1.67%

Dividend Growth Rate

Regression: 5.32% | CAGR (5y): 3.77%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.32x)

Discount Rate