DCF Calculator

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

FactSet Research Systems Inc. (FDS)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$329.57

Today's Fair Value

$715.62 +117.14%

Margin of Safety

+53.95%

Projected Value (5Y)

$1152.51 +249.7%

Dividends Paid (5Y)

$27.95

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.76% | CAGR (5y): 14.51%

Diluted Shares Growth Rate

Regression: -0.87% | CAGR (5y): -1.04%

Dividend Growth Rate

Regression: 10.45% | CAGR (5y): 7.29%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.25x)

Discount Rate