DCF Calculator

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

A.P. Møller - Mærsk A/S (AMKBY)

Industrials | Marine Shipping

Today's Price

$17.17

Today's Fair Value

$20868.23 +121438.91%

Margin of Safety

+99.92%

Projected Value (5Y)

$33608.49 +195639.6%

Dividends Paid (5Y)

$2.65

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 30.73% | CAGR (5y): -18.7%

Diluted Shares Growth Rate

Regression: -3.33% | CAGR (5y): -4.91%

Dividend Growth Rate

Regression: 23.91% | CAGR (5y): 6.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate