DCF Calculator

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

The GEO Group, Inc. (GEO)

Industrials | Security & Protection Services

Today's Price

$30.67

Today's Fair Value

$6.61 -78.45%

Margin of Safety

-363.99%

Projected Value (5Y)

$10.64 -65.31%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.58% | CAGR (5y): 2.34%

Diluted Shares Growth Rate

Regression: 1.83% | CAGR (5y): 3.09%

Dividend Growth Rate

Regression: 5.24% | CAGR (5y): -19.39%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.59x)

Discount Rate