DCF Calculator

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

Bayerische Motoren Werke AG (BAMXF)

Today's Price

$68.00

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. BAMXF currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -0.25% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.89% | CAGR (5y): -1.42%

Dividend Growth Rate

Regression: 6.27% | CAGR (5y): 17.41%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.49x)

Discount Rate