DCF Calculator

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

Artisan Partners Asset Management Inc. (APAM)

Financial Services | Asset Management

Today's Price

$37.54

Today's Fair Value

$58.07 +54.69%

Margin of Safety

+35.35%

Projected Value (5Y)

$93.53 +149.15%

Dividends Paid (5Y)

$22.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.84% | CAGR (5y): 16.66%

Diluted Shares Growth Rate

Regression: 6.49% | CAGR (5y): 3.35%

Dividend Growth Rate

Regression: 7.11% | CAGR (5y): 0.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.7x)

Discount Rate