DCF Calculator

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

The Goldman Sachs Group, Inc. (GS-PD)

Financial Services | Financial - Capital Markets

Today's Price

$18.04

Today's Fair Value

$212741.55 +1179176.88%

Margin of Safety

+99.99%

Projected Value (5Y)

$342622.40 +1899137.25%

Dividends Paid (5Y)

$6.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.57% | CAGR (5y): 82.91%

Diluted Shares Growth Rate

Regression: -3.25% | CAGR (5y): -2.49%

Dividend Growth Rate

Regression: 8.12% | CAGR (5y): 3.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: n/a)

Discount Rate