DCF Calculator

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

Zurn Elkay Water Solutions Corporation (ZWS)

Industrials | Industrial - Machinery

Today's Price

$44.80

Today's Fair Value

$32.54 -27.37%

Margin of Safety

-37.68%

Projected Value (5Y)

$52.40 +16.96%

Dividends Paid (5Y)

$2.62

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.41% | CAGR (5y): 28.91%

Diluted Shares Growth Rate

Regression: 5.84% | CAGR (5y): 6.81%

Dividend Growth Rate

Regression: 9.74% | CAGR (5y): 4.68%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 28.23x)

Discount Rate