DCF Calculator

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

Distribution Solutions Group, Inc. (DSGR)

Industrials | Industrial - Distribution

Today's Price

$34.87

Today's Fair Value

$26.60 -23.72%

Margin of Safety

-31.09%

Projected Value (5Y)

$42.84 +22.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 38.76% | CAGR (5y): 30.64%

Diluted Shares Growth Rate

Regression: 23.55% | CAGR (5y): 20.36%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.24x)

Discount Rate