DCF Calculator

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

Thales S.A. (THLLY)

Industrials | Aerospace & Defense

Today's Price

$49.84

Today's Fair Value

$68.86 +38.16%

Margin of Safety

+27.62%

Projected Value (5Y)

$110.90 +122.51%

Dividends Paid (5Y)

$6.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.7% | CAGR (5y): 21.92%

Diluted Shares Growth Rate

Regression: -0.3% | CAGR (5y): -0.67%

Dividend Growth Rate

Regression: 17.06% | CAGR (5y): 11.96%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.94x)

Discount Rate