DCF Calculator

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

Everus Construction Group, Inc. (ECG)

Industrials | Engineering & Construction

Today's Price

$116.77

Today's Fair Value

$145.66 +24.74%

Margin of Safety

+19.83%

Projected Value (5Y)

$234.59 +100.9%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.3% | CAGR (5y): 16.08%

Diluted Shares Growth Rate

Regression: 0.1% | CAGR (5y): 0.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.07x)

Discount Rate