DCF Calculator

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

Benchmark Electronics, Inc. (BHE)

Technology | Hardware, Equipment & Parts

Today's Price

$77.16

Today's Fair Value

$28.69 -62.82%

Margin of Safety

-168.94%

Projected Value (5Y)

$46.21 -40.11%

Dividends Paid (5Y)

$3.73

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -3.5% | CAGR (5y): -0.66%

Diluted Shares Growth Rate

Regression: -4.09% | CAGR (5y): -0.28%

Dividend Growth Rate

Regression: 6.53% | CAGR (5y): 1.06%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 13.52x)

Discount Rate