DCF Calculator

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

NIBE Industrier AB (publ) (NIABY)

Industrials | Industrial - Machinery

Today's Price

$4.58

Today's Fair Value

$3.65 -20.31%

Margin of Safety

-25.48%

Projected Value (5Y)

$5.88 +28.38%

Dividends Paid (5Y)

$0.16

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.79% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.65% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -11.16% | CAGR (5y): -5.89%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 25.2x)

Discount Rate