DCF Calculator

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

Vestas Wind Systems A/S (VWSYF)

Industrials | Industrial - Machinery

Today's Price

$30.58

Today's Fair Value

$17.11 -44.05%

Margin of Safety

-78.73%

Projected Value (5Y)

$27.56 -9.88%

Dividends Paid (5Y)

$0.45

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: -7.42% | CAGR (5y): -15.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.85x)

Discount Rate