DCF Calculator

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

Affiliated Managers Group, Inc. (MGRD)

Financial Services | Asset Management

Today's Price

$13.74

Today's Fair Value

$21.24 +54.59%

Margin of Safety

+35.31%

Projected Value (5Y)

$34.21 +148.98%

Dividends Paid (5Y)

$9.17

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: 25.38% | CAGR (5y): 36.13%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.12x)

Discount Rate