DCF Calculator

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

H & M Hennes & Mauritz AB (publ) (HNNMY)

Consumer Cyclical | Apparel - Manufacturers

Today's Price

$3.55

Today's Fair Value

$3.44 -3.1%

Margin of Safety

-3.20%

Projected Value (5Y)

$5.54 +56.06%

Dividends Paid (5Y)

$0.69

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 8.08% | CAGR (5y): -0.22%

Diluted Shares Growth Rate

Regression: -0.29% | CAGR (5y): -0.62%

Dividend Growth Rate

Regression: -7.16% | CAGR (5y): 0.27%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 2.19x)

Discount Rate