DCF Calculator

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

Atlas Copco AB (publ) (ATLKY)

Industrials | Industrial - Machinery

Today's Price

$18.53

Today's Fair Value

$14.44 -22.07%

Margin of Safety

-28.32%

Projected Value (5Y)

$23.25 +25.47%

Dividends Paid (5Y)

$3.06

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: 3.34% | CAGR (5y): 10.15%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.49x)

Discount Rate