DCF Calculator

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

U-Haul Holding Company (UHAL)

Industrials | Rental & Leasing Services

Today's Price

$57.50

Today's Fair Value

$6.00 -89.57%

Margin of Safety

-858.33%

Projected Value (5Y)

$9.67 -83.18%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.86% | CAGR (5y): -13.66%

Diluted Shares Growth Rate

Regression: 17.48% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -3.43% | CAGR (5y): -12.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.67x)

Discount Rate