DCF Calculator

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

ASSA ABLOY AB (publ) (ASAZY)

Today's Price

$18.14

Today's Fair Value

$9.99 -44.93%

Margin of Safety

-81.58%

Projected Value (5Y)

$16.09 -11.3%

Dividends Paid (5Y)

$1.99

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 9.98% | CAGR (5y): 9.92%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 7.26% | CAGR (5y): 8.11%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 22.23x)

Discount Rate