DCF Calculator

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

United Parcel Service, Inc. (UPS)

Industrials | Integrated Freight & Logistics

Today's Price

$108.25

Today's Fair Value

$93.32 -13.79%

Margin of Safety

-16.00%

Projected Value (5Y)

$150.30 +38.85%

Dividends Paid (5Y)

$41.09

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.54% | CAGR (5y): 0.08%

Diluted Shares Growth Rate

Regression: -0.45% | CAGR (5y): -0.49%

Dividend Growth Rate

Regression: 8.84% | CAGR (5y): 10.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.44x)

Discount Rate