DCF Calculator

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

Kuehne + Nagel International AG (KHNGY)

Industrials | Integrated Freight & Logistics

Today's Price

$59.20

Today's Fair Value

$41.38 -30.1%

Margin of Safety

-43.06%

Projected Value (5Y)

$66.65 +12.58%

Dividends Paid (5Y)

$8.84

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.51% | CAGR (5y): 5.43%

Diluted Shares Growth Rate

Regression: -0.09% | CAGR (5y): -0.15%

Dividend Growth Rate

Regression: 2.95% | CAGR (5y): 8.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.66x)

Discount Rate