DCF Calculator

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

Woodward, Inc. (WWD)

Industrials | Aerospace & Defense

Today's Price

$304.65

Today's Fair Value

$190.83 -37.36%

Margin of Safety

-59.64%

Projected Value (5Y)

$307.33 +0.88%

Dividends Paid (5Y)

$8.54

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.51% | CAGR (5y): 11.73%

Diluted Shares Growth Rate

Regression: -0.5% | CAGR (5y): -0.87%

Dividend Growth Rate

Regression: 10.5% | CAGR (5y): 16.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 28.59x)

Discount Rate