Thyssenkrupp AG

By default your notes are visible only to you.

7.1

52-week range

13.3

11.745

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

(12.7) %

Dividend Yield TTM

1.3 %

Market cap

7,312

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

1,012.5

Price / Book TTM

0.8

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

7.7

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

41.6 %

26 %

(34.9) %

Free cash flow per share growth

149.8 %

102.2 %

400 %

Earnings per share growth

131 %

108.4 %

36.4 %

Founded: 1,891

Employees: 97,360

Business Summary:thyssenkrupp AG operates in the areas of automotive technology, industrial components, marine systems, steel, and materials services in Germany, the United States, China, and internationally. The company's Automotive Technology segment develops and manufactures components and systems, as well as automation solutions for the automotive industry. Its Industrial Components segment manufactures and sells forged components and system solutions for the resource, construction, and mobility sectors; and slewing rings, antifriction bearings, and seamless rolled rings for the wind energy and construction machinery sectors. The company's Multi Tracks segment builds plants for the chemical, cement, and mining industries. Its Marine Systems segment provides systems in the submarine and surface vessel construction, as well as in the field of maritime electronics and security technology. The company's Materials Services segment distributes materials and offers technical services for the production and manufacturing sectors. Its Steel Europe segment provides flat carbon steel products, intelligent material solutions, and finished parts. thyssenkrupp AG was founded in 1811 and is headquartered in Essen, Germany.

Fair Value Reference Estimate