DCF Calculator

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

Rolls-Royce Holdings plc (RYCEY)

Industrials | Aerospace & Defense

Today's Price

$16.52

Today's Fair Value

$5.04 -69.49%

Margin of Safety

-227.78%

Projected Value (5Y)

$8.12 -50.85%

Dividends Paid (5Y)

$0.74

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.4% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -6.02% | CAGR (5y): 5.21%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.56x)

Discount Rate