DCF Calculator

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

Ares Management Corporation (ARES)

Financial Services | Asset Management

Today's Price

$128.15

Today's Fair Value

$153.95 +20.13%

Margin of Safety

+16.76%

Projected Value (5Y)

$247.94 +93.48%

Dividends Paid (5Y)

$43.71

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.32% | CAGR (5y): 20.1%

Diluted Shares Growth Rate

Regression: 12.21% | CAGR (5y): 7.77%

Dividend Growth Rate

Regression: 23.41% | CAGR (5y): 23.36%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.97x)

Discount Rate