DCF Calculator

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

Ryder System, Inc. (R)

Industrials | Rental & Leasing Services

Today's Price

$235.12

Today's Fair Value

$181.96 -22.61%

Margin of Safety

-29.22%

Projected Value (5Y)

$293.05 +24.64%

Dividends Paid (5Y)

$23.33

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.19% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -2.16% | CAGR (5y): -4.4%

Dividend Growth Rate

Regression: 7.92% | CAGR (5y): 10.6%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.18x)

Discount Rate