DCF Calculator

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

NACCO Industries, Inc. (NC)

Energy | Coal

Today's Price

$37.22

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. NC currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.71% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.93% | CAGR (5y): 1.17%

Dividend Growth Rate

Regression: 11.47% | CAGR (5y): 5.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.4x)

Discount Rate