DCF Calculator

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

DSV A/S (DSDVF)

Industrials | Integrated Freight & Logistics

Today's Price

$206.71

Today's Fair Value

$290.75 +40.66%

Margin of Safety

+28.90%

Projected Value (5Y)

$468.25 +126.53%

Dividends Paid (5Y)

$7.44

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.55% | CAGR (5y): 14.15%

Diluted Shares Growth Rate

Regression: 2.87% | CAGR (5y): 0.39%

Dividend Growth Rate

Regression: 15.23% | CAGR (5y): 11.24%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.06x)

Discount Rate