DCF Calculator

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

Northern Trust Corporation (NTRS)

Financial Services | Asset Management

Today's Price

$171.05

Today's Fair Value

$111.34 -34.91%

Margin of Safety

-53.63%

Projected Value (5Y)

$179.32 +4.83%

Dividends Paid (5Y)

$19.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.55% | CAGR (5y): 2.35%

Diluted Shares Growth Rate

Regression: -1.86% | CAGR (5y): -2.03%

Dividend Growth Rate

Regression: 8.91% | CAGR (5y): 3.22%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.73x)

Discount Rate