DCF Calculator

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

Klarna Group plc (KLAR)

Financial Services | Financial - Credit Services

Today's Price

$13.30

Today's Fair Value

$17.42 +30.98%

Margin of Safety

+23.65%

Projected Value (5Y)

$28.05 +110.9%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.57% | CAGR (5y): -0.1%

Diluted Shares Growth Rate

Regression: 3.22% | CAGR (5y): 3.51%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.66x)

Discount Rate