DCF Calculator

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

Atlas Copco AB (publ) (ATLCY)

Industrials | Industrial - Machinery

Today's Price

$16.25

Today's Fair Value

$14.51 -10.71%

Margin of Safety

-11.99%

Projected Value (5Y)

$23.37 +43.82%

Dividends Paid (5Y)

$3.18

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.59% | CAGR (5y): 10.06%

Diluted Shares Growth Rate

Regression: 0.03% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 6.7% | CAGR (5y): 10.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.8x)

Discount Rate