DCF Calculator

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

Triton International Limited (TRTN-PB)

Industrials | Rental & Leasing Services

Today's Price

$23.23

Today's Fair Value

$20.01 -13.86%

Margin of Safety

-16.09%

Projected Value (5Y)

$32.22 +38.7%

Dividends Paid (5Y)

$13.73

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: 13.53% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.02x)

Discount Rate