DCF Calculator

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

Techtronic Industries Company Limited (TTNDF)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$18.43

Today's Fair Value

$14.95 -18.88%

Margin of Safety

-23.28%

Projected Value (5Y)

$24.08 +30.66%

Dividends Paid (5Y)

$2.42

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.94% | CAGR (5y): 21.27%

Diluted Shares Growth Rate

Regression: -0.02% | CAGR (5y): -0.03%

Dividend Growth Rate

Regression: 14.15% | CAGR (5y): 10.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.93x)

Discount Rate