DCF Calculator

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

MTU Aero Engines AG (MTUAY)

Industrials | Aerospace & Defense

Today's Price

$190.62

Today's Fair Value

$554.18 +190.73%

Margin of Safety

+65.60%

Projected Value (5Y)

$892.52 +368.22%

Dividends Paid (5Y)

$14.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.11% | CAGR (5y): 35.77%

Diluted Shares Growth Rate

Regression: 0.3% | CAGR (5y): -0.23%

Dividend Growth Rate

Regression: 3.13% | CAGR (5y): 22.81%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.79x)

Discount Rate