DCF Calculator

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

thyssenkrupp AG (TKAMY)

Industrials | Conglomerates

Today's Price

$15.14

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. TKAMY currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -12.75% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.04% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -0.32% | CAGR (5y): 1.43%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.4x)

Discount Rate