DCF Calculator

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

B&M European Value Retail S.A. (BMRRY)

Today's Price

$13.40

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 19.47% | CAGR (5y): 0.43%

Diluted Shares Growth Rate

Regression: 0.05% | CAGR (5y): 0.06%

Dividend Growth Rate

Regression: 15.51% | CAGR (5y): -31.21%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.98x)

Discount Rate