DCF Calculator

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

Bolloré SE (BOIVF)

Industrials | Conglomerates

Today's Price

$4.21

Today's Fair Value

$11.80 +180.29%

Margin of Safety

+64.32%

Projected Value (5Y)

$19.00 +351.31%

Dividends Paid (5Y)

$15.90

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -22.68% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.09% | CAGR (5y): 0.19%

Dividend Growth Rate

Regression: -0.23% | CAGR (5y): 90.58%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.72x)

Discount Rate