DCF Calculator

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

TrueBlue, Inc. (TBI)

Industrials | Staffing & Employment Services

Today's Price

$9.28

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. TBI currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.12% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.8% | CAGR (5y): -3.33%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.46x)

Discount Rate