DCF Calculator

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

Hyster-Yale Materials Handling, Inc. (HY)

Industrials | Industrial - Machinery

Today's Price

$32.60

Today's Fair Value

$2.01 -93.83%

Margin of Safety

-1521.89%

Projected Value (5Y)

$3.23 -90.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.43% | CAGR (5y): -18.9%

Diluted Shares Growth Rate

Regression: 0.82% | CAGR (5y): 1.07%

Dividend Growth Rate

Regression: -0.69% | CAGR (5y): 2.53%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.21x)

Discount Rate