DCF Calculator

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

Espey Mfg. & Electronics Corp. (ESP)

Industrials | Electrical Equipment & Parts

Today's Price

$64.39

Today's Fair Value

$85.08 +32.13%

Margin of Safety

+24.32%

Projected Value (5Y)

$137.02 +112.8%

Dividends Paid (5Y)

$11.57

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.79% | CAGR (5y): 47.26%

Diluted Shares Growth Rate

Regression: 1.34% | CAGR (5y): 2.38%

Dividend Growth Rate

Regression: -4.82% | CAGR (5y): 28.47%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.41x)

Discount Rate