DCF Calculator

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

Triton International Limited (TRTN-PD)

Industrials | Rental & Leasing Services

Today's Price

$19.64

Today's Fair Value

$16.13 -17.87%

Margin of Safety

-21.76%

Projected Value (5Y)

$25.98 +32.28%

Dividends Paid (5Y)

$9.15

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% | CAGR (5y): 0.01%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.75x)

Discount Rate