DCF Calculator

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

The Toro Company (TTC)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$107.96

Today's Fair Value

$81.43 -24.57%

Margin of Safety

-32.58%

Projected Value (5Y)

$131.14 +21.47%

Dividends Paid (5Y)

$10.24

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.85% | CAGR (5y): 2.86%

Diluted Shares Growth Rate

Regression: -1.03% | CAGR (5y): -1.69%

Dividend Growth Rate

Regression: 14.75% | CAGR (5y): 8.25%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.85x)

Discount Rate