DCF Calculator

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

Kyivstar Group Ltd. Common Shares (KYIV)

Communication Services | Telecommunications Services

Today's Price

$13.41

Today's Fair Value

$6.58 -50.93%

Margin of Safety

-103.80%

Projected Value (5Y)

$10.60 -20.95%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -8.71% | CAGR (5y): -8.7%

Diluted Shares Growth Rate

Regression: -1.96% | CAGR (5y): -2.17%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.81x)

Discount Rate