DCF Calculator

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

Safran S.A. (SAFRY)

Industrials | Aerospace & Defense

Today's Price

$82.23

Today's Fair Value

$40.13 -51.2%

Margin of Safety

-104.91%

Projected Value (5Y)

$64.63 -21.4%

Dividends Paid (5Y)

$8.56

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.55% | CAGR (5y): 3.25%

Diluted Shares Growth Rate

Regression: 0.44% | CAGR (5y): 0.13%

Dividend Growth Rate

Regression: 5.25% | CAGR (5y): 49.52%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 27.87x)

Discount Rate