DCF Calculator

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

ZIM Integrated Shipping Services Ltd. (ZIM)

Industrials | Marine Shipping

Today's Price

$29.01

Today's Fair Value

$8.46 -70.84%

Margin of Safety

-242.91%

Projected Value (5Y)

$13.63 -53.02%

Dividends Paid (5Y)

$4.02

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 64.43% | CAGR (5y): 3.85%

Diluted Shares Growth Rate

Regression: 2.33% | CAGR (5y): 0.06%

Dividend Growth Rate

Regression: -19.11% | CAGR (5y): -9.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.1x)

Discount Rate