DCF Calculator

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

Hellenic Telecommunications Organization S.A. (HLTOY)

Communication Services | Telecommunications Services

Today's Price

$10.45

Today's Fair Value

$9.27 -11.29%

Margin of Safety

-12.73%

Projected Value (5Y)

$14.93 +42.87%

Dividends Paid (5Y)

$3.48

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 7.03% | CAGR (5y): -0.33%

Diluted Shares Growth Rate

Regression: -2.12% | CAGR (5y): -2.91%

Dividend Growth Rate

Regression: 22.15% | CAGR (5y): 4.41%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.78x)

Discount Rate