DCF Calculator

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

ASSA ABLOY AB (publ) (ASAZY)

Industrials | Security & Protection Services

Today's Price

$20.36

Today's Fair Value

$20.31 -0.25%

Margin of Safety

-0.25%

Projected Value (5Y)

$32.71 +60.66%

Dividends Paid (5Y)

$1.99

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.42% | CAGR (5y): 12.02%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 7.26% | CAGR (5y): 8.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.67x)

Discount Rate