DCF Calculator

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

Sandvik AB (publ) (SDVKF)

Industrials | Industrial - Machinery

Today's Price

$36.25

Today's Fair Value

$29.30 -19.17%

Margin of Safety

-23.72%

Projected Value (5Y)

$47.19 +30.18%

Dividends Paid (5Y)

$3.22

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.49% | CAGR (5y): 11.84%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -0.01%

Dividend Growth Rate

Regression: 2.68% | CAGR (5y): -3.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.98x)

Discount Rate