DCF Calculator

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

Kion Group AG (KIGRY)

Industrials | Industrial - Machinery

Today's Price

$9.43

Today's Fair Value

$8.47 -10.18%

Margin of Safety

-11.33%

Projected Value (5Y)

$13.64 +44.64%

Dividends Paid (5Y)

$0.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.68% | CAGR (5y): 1.44%

Diluted Shares Growth Rate

Regression: 2.76% | CAGR (5y): 1.97%

Dividend Growth Rate

Regression: -4.42% | CAGR (5y): -7.62%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.01x)

Discount Rate