DCF Calculator

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

Exor N.V. (EXXRF)

Financial Services | Financial - Conglomerates

Today's Price

$81.25

Today's Fair Value

$81.30 +0.06%

Margin of Safety

+0.06%

Projected Value (5Y)

$130.94 +61.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.33% | CAGR (5y): 7.39%

Diluted Shares Growth Rate

Regression: -0.89% | CAGR (5y): -2.11%

Dividend Growth Rate

Regression: 0.27% | CAGR (5y): 2.17%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.56x)

Discount Rate