DCF Calculator

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

Helios Technologies, Inc. (HLIO)

Industrials | Industrial - Machinery

Today's Price

$68.26

Today's Fair Value

$44.61 -34.65%

Margin of Safety

-53.02%

Projected Value (5Y)

$71.85 +5.26%

Dividends Paid (5Y)

$2.10

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.14% | CAGR (5y): 13.24%

Diluted Shares Growth Rate

Regression: 2.43% | CAGR (5y): 0.74%

Dividend Growth Rate

Regression: -3.3% | CAGR (5y): 3.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.18x)

Discount Rate