DCF Calculator

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

Sterling Infrastructure, Inc. (STRL)

Industrials | Engineering & Construction

Today's Price

$512.64

Today's Fair Value

$432.04 -15.72%

Margin of Safety

-18.66%

Projected Value (5Y)

$695.81 +35.73%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 40.78% | CAGR (5y): 34.86%

Diluted Shares Growth Rate

Regression: 3.99% | CAGR (5y): 1.88%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.89x)

Discount Rate