DCF Calculator

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

Triton International Limited (TRTN-PA)

Industrials | Rental & Leasing Services

Today's Price

$25.01

Today's Fair Value

$18.73 -25.11%

Margin of Safety

-33.53%

Projected Value (5Y)

$30.16 +20.59%

Dividends Paid (5Y)

$11.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.26% | CAGR (5y): -1.7%

Diluted Shares Growth Rate

Regression: 6.68% | CAGR (5y): 7.84%

Dividend Growth Rate

Regression: 5.28% | CAGR (5y): -0.05%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.08x)

Discount Rate