DCF Calculator

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

Sandvik AB (publ) (SDVKY)

Industrials | Industrial - Machinery

Today's Price

$36.05

Today's Fair Value

$32.21 -10.65%

Margin of Safety

-11.92%

Projected Value (5Y)

$51.88 +43.91%

Dividends Paid (5Y)

$3.25

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: 3.41% | CAGR (5y): -3.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.95x)

Discount Rate