DCF Calculator

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

Techtronic Industries Company Limited (TTNDY)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$89.32

Today's Fair Value

$21.71 -75.69%

Margin of Safety

-311.42%

Projected Value (5Y)

$34.96 -60.86%

Dividends Paid (5Y)

$13.30

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: 23.58% | CAGR (5y): 10.76%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 95.03x)

Discount Rate