DCF Calculator

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

Investor AB (publ) (IVSBF)

Financial Services | Asset Management

Today's Price

$43.48

Today's Fair Value

$40.96 -5.8%

Margin of Safety

-6.15%

Projected Value (5Y)

$65.97 +51.72%

Dividends Paid (5Y)

$3.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.37% | CAGR (5y): 9.81%

Diluted Shares Growth Rate

Regression: 0.03% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: 5.51% | CAGR (5y): 14.78%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.05x)

Discount Rate