DCF Calculator

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

CoStar Group, Inc. (CSGP)

Real Estate | Real Estate - Services

Today's Price

$30.18

Today's Fair Value

$84.80 +180.98%

Margin of Safety

+64.41%

Projected Value (5Y)

$136.57 +352.52%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.32% | CAGR (5y): 7.36%

Diluted Shares Growth Rate

Regression: 2.87% | CAGR (5y): 1.88%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.23x)

Discount Rate