DCF Calculator

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

Saab AB ADR (SAABY)

Industrials | Aerospace & Defense

Today's Price

$34.08

Today's Fair Value

$38.32 +12.44%

Margin of Safety

+11.06%

Projected Value (5Y)

$61.71 +81.07%

Dividends Paid (5Y)

$1.05

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.45% | CAGR (5y): 94.21%

Diluted Shares Growth Rate

Regression: 2.58% | CAGR (5y): 0.16%

Dividend Growth Rate

Regression: 40.22% | CAGR (5y): 47.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.2x)

Discount Rate