DCF Calculator

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

Hillman Solutions Corp. (HLMN)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$7.11

Today's Fair Value

$6.89 -3.09%

Margin of Safety

-3.19%

Projected Value (5Y)

$11.10 +56.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.29% | CAGR (5y): 12.34%

Diluted Shares Growth Rate

Regression: 69.4% | CAGR (5y): 17.31%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 26.38x)

Discount Rate