DCF Calculator

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

ZIM Integrated Shipping Services Ltd. (ZIM)

Industrials | Marine Shipping

Today's Price

$30.46

Today's Fair Value

$8.47 -72.19%

Margin of Safety

-259.62%

Projected Value (5Y)

$13.64 -55.22%

Dividends Paid (5Y)

$4.04

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 64.43% | CAGR (5y): 3.85%

Diluted Shares Growth Rate

Regression: 2.33% | CAGR (5y): 0.06%

Dividend Growth Rate

Regression: -18.91% | CAGR (5y): -9.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.1x)

Discount Rate