DCF Calculator

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

Resolute Holdings Management, Inc. (RHLD)

Industrials | Specialty Business Services

Today's Price

$118.44

Today's Fair Value

$136.89 +15.58%

Margin of Safety

+13.48%

Projected Value (5Y)

$220.47 +86.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.22% | CAGR (5y): 15.16%

Diluted Shares Growth Rate

Regression: 0.09% | CAGR (5y): 0.11%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.99x)

Discount Rate