DCF Calculator

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

RWE AG (RWEOY)

Today's Price

$69.16

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. RWEOY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 43% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.43% | CAGR (5y): 3.87%

Dividend Growth Rate

Regression: -4.6% | CAGR (5y): 6.92%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.38x)

Discount Rate