DCF Calculator

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

EQT AB (publ) (EQBBF)

Financial Services | Asset Management

Today's Price

$32.49

Today's Fair Value

$44.29 +36.32%

Margin of Safety

+26.64%

Projected Value (5Y)

$71.33 +119.54%

Dividends Paid (5Y)

$3.58

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 59.85% | CAGR (5y): 26.53%

Diluted Shares Growth Rate

Regression: 8.99% | CAGR (5y): 4.32%

Dividend Growth Rate

Regression: 20.23% | CAGR (5y): 12.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.52x)

Discount Rate