DCF Calculator

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

NN Group N.V. (NNGRY)

Financial Services | Insurance - Diversified

Today's Price

$45.00

Today's Fair Value

$23.37 -48.07%

Margin of Safety

-92.55%

Projected Value (5Y)

$37.64 -16.36%

Dividends Paid (5Y)

$15.35

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.62% | CAGR (5y): -10.24%

Diluted Shares Growth Rate

Regression: -2.23% | CAGR (5y): -1.95%

Dividend Growth Rate

Regression: 12.05% | CAGR (5y): 10.52%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.29x)

Discount Rate