DCF Calculator

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

SKF AB Sponsored ADR Class B (SKFRY)

Industrials | Manufacturing - Tools & Accessories

Today's Price

$27.85

Today's Fair Value

$11.09 -60.18%

Margin of Safety

-151.13%

Projected Value (5Y)

$17.86 -35.87%

Dividends Paid (5Y)

$1.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.37% | CAGR (5y): -0.03%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -0.39% | CAGR (5y): -13.19%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.88x)

Discount Rate