DCF Calculator

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

Triton International Limited (TRTN-PC)

Industrials | Rental & Leasing Services

Today's Price

$20.97

Today's Fair Value

$17.69 -15.64%

Margin of Safety

-18.54%

Projected Value (5Y)

$28.49 +35.86%

Dividends Paid (5Y)

$9.39

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: 1.7% | CAGR (5y): -0.04%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.12x)

Discount Rate