DCF Calculator

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

Orion Group Holdings, Inc. (ORN)

Industrials | Engineering & Construction

Today's Price

$9.18

Today's Fair Value

$1.74 -81.05%

Margin of Safety

-427.59%

Projected Value (5Y)

$2.80 -69.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.03% | CAGR (5y): -14.5%

Diluted Shares Growth Rate

Regression: 3.16% | CAGR (5y): 5.64%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 34.43x)

Discount Rate