DCF Calculator

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

INNOVATE Corp. (VATE)

Industrials | Engineering & Construction

Today's Price

$8.18

Today's Fair Value

$17.95 +119.44%

Margin of Safety

+54.43%

Projected Value (5Y)

$28.91 +253.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.46% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 16.12% | CAGR (5y): 21.3%

Dividend Growth Rate

Regression: -7.36% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.92x)

Discount Rate