DCF Calculator

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

Rolls-Royce Holdings plc (RYCEF)

Industrials | Aerospace & Defense

Today's Price

$16.38

Today's Fair Value

$8.61 -47.44%

Margin of Safety

-90.24%

Projected Value (5Y)

$13.86 -15.38%

Dividends Paid (5Y)

$0.50

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.3% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.8% | CAGR (5y): 8.74%

Dividend Growth Rate

Regression: -3.39% | CAGR (5y): -31.71%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.17x)

Discount Rate