DCF Calculator

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

Atlas Copco AB (ATLPF)

Industrials | Industrial - Machinery

Today's Price

$18.80

Today's Fair Value

$14.11 -24.95%

Margin of Safety

-33.24%

Projected Value (5Y)

$22.72 +20.85%

Dividends Paid (5Y)

$2.53

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: 9.58% | CAGR (5y): -11.62%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.34x)

Discount Rate