DCF Calculator

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

Compagnie Générale des Établissements Michelin Société en commandite par actions (MGDDF)

Today's Price

$38.28

Today's Fair Value

$34.88 -8.88%

Margin of Safety

-9.75%

Projected Value (5Y)

$56.17 +46.73%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 9.52% | CAGR (5y): -1.93%

Diluted Shares Growth Rate

Regression: -0.52% | CAGR (5y): -0.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 10.75x)

Discount Rate