DCF Calculator

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

Alfa Laval AB (publ) (ALFVY)

Industrials | Industrial - Machinery

Today's Price

$54.50

Today's Fair Value

$72.30 +32.66%

Margin of Safety

+24.62%

Projected Value (5Y)

$116.44 +113.65%

Dividends Paid (5Y)

$5.86

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.3% | CAGR (5y): 16.62%

Diluted Shares Growth Rate

Regression: -0.19% | CAGR (5y): -0.29%

Dividend Growth Rate

Regression: 7.08% | CAGR (5y): 8.58%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.99x)

Discount Rate