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 (MGDDY)

Consumer Cyclical | Auto - Parts

Today's Price

$18.57

Today's Fair Value

$18.75 +0.97%

Margin of Safety

+0.96%

Projected Value (5Y)

$30.20 +62.63%

Dividends Paid (5Y)

$5.46

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 9.36% | CAGR (5y): -2.24%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 8.26% | CAGR (5y): 18.28%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.94x)

Discount Rate