DCF Calculator

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

Affiliated Managers Group, Inc. (MGRE)

Financial Services | Asset Management

Today's Price

$21.05

Today's Fair Value

$29.89 +42%

Margin of Safety

+29.58%

Projected Value (5Y)

$48.14 +128.69%

Dividends Paid (5Y)

$14.76

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: 37.75% | CAGR (5y): 37.75%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.16x)

Discount Rate