DCF Calculator

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

Veolia Environnement S.A. (VEOEY)

Industrials | Waste Management

Today's Price

$18.40

Today's Fair Value

$25.32 +37.61%

Margin of Safety

+27.33%

Projected Value (5Y)

$40.78 +121.63%

Dividends Paid (5Y)

$5.19

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: 2.36% | CAGR (5y): 11.36%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.42x)

Discount Rate