DCF Calculator

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

U-Haul Holding Company (UHAL-B)

Industrials | Rental & Leasing Services

Today's Price

$50.69

Today's Fair Value

$7.72 -84.77%

Margin of Safety

-556.61%

Projected Value (5Y)

$12.44 -75.46%

Dividends Paid (5Y)

$1.19

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: 6.98% | CAGR (5y): 7.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.73x)

Discount Rate