DCF Calculator

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

CompX International Inc. (CIX)

Industrials | Security & Protection Services

Today's Price

$38.35

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.8% | CAGR (5y): 13.84%

Diluted Shares Growth Rate

Regression: -0.11% | CAGR (5y): -0.2%

Dividend Growth Rate

Regression: 18.83% | CAGR (5y): 11.38%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.12x)

Discount Rate