DCF Calculator

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

Vestas Wind Systems A/S (VWDRY)

Industrials | Industrial - Machinery

Today's Price

$10.17

Today's Fair Value

$6.92 -31.96%

Margin of Safety

-46.97%

Projected Value (5Y)

$11.15 +9.64%

Dividends Paid (5Y)

$0.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.75% | CAGR (5y): 0.47%

Diluted Shares Growth Rate

Regression: -0.95% | CAGR (5y): 0.48%

Dividend Growth Rate

Regression: -7.15% | CAGR (5y): -15.04%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.3x)

Discount Rate