DCF Calculator

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

Rexel S.A. (RXEEY)

Industrials | Industrial - Distribution

Today's Price

$39.19

Today's Fair Value

$58.62 +49.58%

Margin of Safety

+33.15%

Projected Value (5Y)

$94.41 +140.9%

Dividends Paid (5Y)

$10.69

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.59% | CAGR (5y): 72.57%

Diluted Shares Growth Rate

Regression: -0.1% | CAGR (5y): -0.45%

Dividend Growth Rate

Regression: 16.45% | CAGR (5y): 20.44%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.98x)

Discount Rate