DCF Calculator

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

London Stock Exchange Group plc (LDNXF)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$124.39

Today's Fair Value

$123.13 -1.01%

Margin of Safety

-1.02%

Projected Value (5Y)

$198.30 +59.42%

Dividends Paid (5Y)

$14.99

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.15% | CAGR (5y): -4.08%

Diluted Shares Growth Rate

Regression: -0.05% | CAGR (5y): -0.52%

Dividend Growth Rate

Regression: 13.9% | CAGR (5y): 14.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.85x)

Discount Rate