DCF Calculator

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

AB Volvo (publ) (VLVLY)

Industrials | Industrial - Machinery

Today's Price

$31.93

Today's Fair Value

$26.33 -17.54%

Margin of Safety

-21.27%

Projected Value (5Y)

$42.40 +32.79%

Dividends Paid (5Y)

$4.58

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.3% | CAGR (5y): 10.68%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 16.9% | CAGR (5y): -19.8%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.73x)

Discount Rate