DCF Calculator

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

Quad/Graphics, Inc. (QUAD)

Industrials | Specialty Business Services

Today's Price

$9.54

Today's Fair Value

$5.38 -43.61%

Margin of Safety

-77.32%

Projected Value (5Y)

$8.66 -9.22%

Dividends Paid (5Y)

$3.16

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.1% | CAGR (5y): 7.61%

Diluted Shares Growth Rate

Regression: -0.08% | CAGR (5y): -0.28%

Dividend Growth Rate

Regression: -14% | CAGR (5y): 59.16%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.38x)

Discount Rate