DCF Calculator

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

Watsco, Inc. (WSO)

Industrials | Industrial - Distribution

Today's Price

$303.56

Today's Fair Value

$360.12 +18.63%

Margin of Safety

+15.71%

Projected Value (5Y)

$579.98 +91.06%

Dividends Paid (5Y)

$86.03

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.96% | CAGR (5y): 11.54%

Diluted Shares Growth Rate

Regression: 0.4% | CAGR (5y): 1.52%

Dividend Growth Rate

Regression: 13.34% | CAGR (5y): 11.09%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.54x)

Discount Rate