DCF Calculator

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

Xerox Holdings Corporation (XRX)

Industrials | Business Equipment & Supplies

Today's Price

$3.44

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. XRX currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -19.12% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -8.23% | CAGR (5y): -9.76%

Dividend Growth Rate

Regression: -1.69% | CAGR (5y): -36.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.81x)

Discount Rate