DCF Calculator

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

Randstad N.V. (RANJY)

Industrials | Staffing & Employment Services

Today's Price

$23.31

Today's Fair Value

$19.10 -18.06%

Margin of Safety

-22.04%

Projected Value (5Y)

$30.76 +31.96%

Dividends Paid (5Y)

$9.80

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.4% | CAGR (5y): 5.78%

Diluted Shares Growth Rate

Regression: -0.39% | CAGR (5y): -0.96%

Dividend Growth Rate

Regression: 6.87% | CAGR (5y): -0.85%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.17x)

Discount Rate