DCF Calculator

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

Affiliated Managers Group, Inc. (MGRB)

Financial Services | Asset Management

Today's Price

$15.13

Today's Fair Value

$20.99 +38.73%

Margin of Safety

+27.92%

Projected Value (5Y)

$33.80 +123.4%

Dividends Paid (5Y)

$6.67

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.56% | CAGR (5y): 1.44%

Diluted Shares Growth Rate

Regression: -5.2% | CAGR (5y): -6.71%

Dividend Growth Rate

Regression: 3.95% | CAGR (5y): 5.43%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.13x)

Discount Rate