DCF Calculator

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

Skanska AB (publ) (SKSBF)

Industrials | Engineering & Construction

Today's Price

$29.50

Today's Fair Value

$14.42 -51.12%

Margin of Safety

-104.58%

Projected Value (5Y)

$23.22 -21.29%

Dividends Paid (5Y)

$8.04

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.98% | CAGR (5y): -14.31%

Diluted Shares Growth Rate

Regression: 0.05% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -0.31% | CAGR (5y): 6.45%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.7x)

Discount Rate