DCF Calculator

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

Freedom Holding Corp. (FRHC)

Financial Services | Financial - Conglomerates

Today's Price

$186.24

Today's Fair Value

$137.11 -26.38%

Margin of Safety

-35.83%

Projected Value (5Y)

$220.81 +18.56%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 63.47% | CAGR (5y): 35.74%

Diluted Shares Growth Rate

Regression: 26.59% | CAGR (5y): 0.9%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.81x)

Discount Rate