DCF Calculator

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

DSV A/S (DSDVY)

Industrials | Integrated Freight & Logistics

Today's Price

$108.62

Today's Fair Value

$147.13 +35.45%

Margin of Safety

+26.17%

Projected Value (5Y)

$236.96 +118.16%

Dividends Paid (5Y)

$3.80

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: 18.14% | CAGR (5y): 11.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.62x)

Discount Rate