DCF Calculator

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

Watts Water Technologies, Inc. (WTS)

Industrials | Industrial - Machinery

Today's Price

$347.60

Today's Fair Value

$401.18 +15.41%

Margin of Safety

+13.36%

Projected Value (5Y)

$646.10 +85.87%

Dividends Paid (5Y)

$16.30

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.96% | CAGR (5y): 21.09%

Diluted Shares Growth Rate

Regression: -0.41% | CAGR (5y): -0.3%

Dividend Growth Rate

Regression: 11.37% | CAGR (5y): 18.6%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.84x)

Discount Rate