DCF Calculator

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

Veolia Environnement S.A. (VEOEF)

Industrials | Waste Management

Today's Price

$36.60

Today's Fair Value

$51.39 +40.41%

Margin of Safety

+28.78%

Projected Value (5Y)

$82.77 +126.15%

Dividends Paid (5Y)

$11.50

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.41% | CAGR (5y): 24.92%

Diluted Shares Growth Rate

Regression: 2.99% | CAGR (5y): 4.28%

Dividend Growth Rate

Regression: 6.13% | CAGR (5y): 16.46%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.85x)

Discount Rate