DCF Calculator

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

Triton International Limited (TRTN-PE)

Industrials | Rental & Leasing Services

Today's Price

$16.68

Today's Fair Value

$16.67 -0.06%

Margin of Safety

-0.06%

Projected Value (5Y)

$26.84 +60.91%

Dividends Paid (5Y)

$12.58

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: 46.26% | CAGR (5y): 67.93%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.33x)

Discount Rate