DCF Calculator

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

Siemens Energy AG (SMERY)

Industrials | Industrial - Machinery

Today's Price

$28.28

Today's Fair Value

$10.69 -62.2%

Margin of Safety

-164.55%

Projected Value (5Y)

$17.22 -39.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.14% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 10.11% | CAGR (5y): 4%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 46.41x)

Discount Rate