DCF Calculator

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

ACS, Actividades de Construcción y Servicios, S.A. (ACSAY)

Industrials | Engineering & Construction

Today's Price

$19.99

Today's Fair Value

$4.73 -76.34%

Margin of Safety

-322.62%

Projected Value (5Y)

$7.62 -61.88%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.56% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -5.79% | CAGR (5y): -2.61%

Dividend Growth Rate

Regression: -13.24% | CAGR (5y): 27.04%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.41x)

Discount Rate