DCF Calculator

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

Titan International, Inc. (TWI)

Industrials | Agricultural - Machinery

Today's Price

$4.65

Today's Fair Value

$0.55 -88.17%

Margin of Safety

-745.45%

Projected Value (5Y)

$0.89 -80.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.75% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.99% | CAGR (5y): 0.93%

Dividend Growth Rate

Regression: -4.52% | CAGR (5y): -12.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.41x)

Discount Rate