DCF Calculator

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

Experian plc (EXPGY)

Industrials | Specialty Business Services

Today's Price

$41.81

Today's Fair Value

$40.77 -2.49%

Margin of Safety

-2.55%

Projected Value (5Y)

$65.66 +57.04%

Dividends Paid (5Y)

$4.03

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.78% | CAGR (5y): 9.09%

Diluted Shares Growth Rate

Regression: -0.49% | CAGR (5y): 0.04%

Dividend Growth Rate

Regression: 4.95% | CAGR (5y): 7.98%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.02x)

Discount Rate