DCF Calculator

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

CNH Industrial N.V. (CNH)

Industrials | Agricultural - Machinery

Today's Price

$11.78

Today's Fair Value

$8.21 -30.31%

Margin of Safety

-43.48%

Projected Value (5Y)

$13.22 +12.22%

Dividends Paid (5Y)

$0.48

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.32% | CAGR (5y): 8.65%

Diluted Shares Growth Rate

Regression: -0.69% | CAGR (5y): -1.79%

Dividend Growth Rate

Regression: 1.91% | CAGR (5y): -5.43%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.39x)

Discount Rate