DCF Calculator

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

Valmont Industries, Inc. (VMI)

Industrials | Conglomerates

Today's Price

$422.10

Today's Fair Value

$696.50 +65.01%

Margin of Safety

+39.40%

Projected Value (5Y)

$1121.72 +165.75%

Dividends Paid (5Y)

$18.37

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.37% | CAGR (5y): 18.22%

Diluted Shares Growth Rate

Regression: -1.41% | CAGR (5y): -1.43%

Dividend Growth Rate

Regression: 8.25% | CAGR (5y): 8.92%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.19x)

Discount Rate