DCF Calculator

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

McGraw Hill, Inc. (MH)

Consumer Defensive | Education & Training Services

Today's Price

$13.26

Today's Fair Value

$4.25 -67.95%

Margin of Safety

-212.00%

Projected Value (5Y)

$6.84 -48.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 1.84% | CAGR (5y): -3.04%

Diluted Shares Growth Rate

Regression: 45.05% | CAGR (5y): 73.65%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.56x)

Discount Rate