DCF Calculator

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

Smith & Wesson Brands, Inc. (SWBI)

Industrials | Aerospace & Defense

Today's Price

$13.78

Today's Fair Value

$6.35 -53.92%

Margin of Safety

-117.01%

Projected Value (5Y)

$10.23 -25.76%

Dividends Paid (5Y)

$4.54

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -9.77% | CAGR (5y): -38.02%

Diluted Shares Growth Rate

Regression: -2.42% | CAGR (5y): -3.94%

Dividend Growth Rate

Regression: 36.64% | CAGR (5y): 14.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.17x)

Discount Rate