DCF Calculator

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

London Stock Exchange Group plc (LNSTY)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$28.34

Today's Fair Value

$30.10 +6.21%

Margin of Safety

+5.85%

Projected Value (5Y)

$48.48 +71.07%

Dividends Paid (5Y)

$3.90

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: 15.74% | CAGR (5y): 17.57%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.45x)

Discount Rate