DCF Calculator

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

The Eastern Company (EML)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$25.29

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: 3.74% | CAGR (5y): -5.63%

Diluted Shares Growth Rate

Regression: 0.59% | CAGR (5y): -0.59%

Dividend Growth Rate

Regression: -0.2% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.44x)

Discount Rate