DCF Calculator

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

Schneider Electric S.E. (SBGSY)

Industrials | Industrial - Machinery

Today's Price

$50.30

Today's Fair Value

$46.71 -7.14%

Margin of Safety

-7.69%

Projected Value (5Y)

$75.22 +49.54%

Dividends Paid (5Y)

$6.07

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.83% | CAGR (5y): 9.21%

Diluted Shares Growth Rate

Regression: -0.09% | CAGR (5y): 0.12%

Dividend Growth Rate

Regression: 8.03% | CAGR (5y): 9.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.33x)

Discount Rate