DCF Calculator

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

Tetra Tech, Inc. (TTEK)

Industrials | Engineering & Construction

Today's Price

$39.57

Today's Fair Value

$65.56 +65.68%

Margin of Safety

+39.64%

Projected Value (5Y)

$105.59 +166.84%

Dividends Paid (5Y)

$1.93

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.26% | CAGR (5y): 20.26%

Diluted Shares Growth Rate

Regression: -1.26% | CAGR (5y): -0.59%

Dividend Growth Rate

Regression: 17.97% | CAGR (5y): 12.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 23.65x)

Discount Rate