DCF Calculator

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

Affiliated Managers Group, Inc. (MGR)

Financial Services | Asset Management

Today's Price

$18.70

Today's Fair Value

$24.34 +30.16%

Margin of Safety

+23.17%

Projected Value (5Y)

$39.20 +109.63%

Dividends Paid (5Y)

$8.09

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.77% | CAGR (5y): 1.44%

Diluted Shares Growth Rate

Regression: -5.47% | CAGR (5y): -7.86%

Dividend Growth Rate

Regression: 7.8% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.15x)

Discount Rate