DCF Calculator

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

INNIO N.V. Ordinary Shares (INIO)

Industrials | Industrial - Machinery

Today's Price

$16.30

Today's Fair Value

$15.25 -6.44%

Margin of Safety

-6.89%

Projected Value (5Y)

$24.56 +50.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 20.48% | CAGR (5y): 20.45%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 151.73x)

Discount Rate