DCF Calculator

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

Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria (CRESY)

Industrials | Conglomerates

Today's Price

$12.74

Today's Fair Value

$5.64 -55.73%

Margin of Safety

-125.89%

Projected Value (5Y)

$9.08 -28.73%

Dividends Paid (5Y)

$3.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -8.84% | CAGR (5y): -8.12%

Diluted Shares Growth Rate

Regression: 2.28% | CAGR (5y): 3.84%

Dividend Growth Rate

Regression: 5.04% | CAGR (5y): 12.06%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.71x)

Discount Rate