DCF Calculator

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

Sensata Technologies Holding plc (ST)

Technology | Hardware, Equipment & Parts

Today's Price

$42.13

Today's Fair Value

$45.48 +7.95%

Margin of Safety

+7.37%

Projected Value (5Y)

$73.25 +73.87%

Dividends Paid (5Y)

$3.74

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -1.03% | CAGR (5y): 1.4%

Diluted Shares Growth Rate

Regression: -1.66% | CAGR (5y): -1.44%

Dividend Growth Rate

Regression: 17.38% | CAGR (5y): 21.54%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 17.43x)

Discount Rate