DCF Calculator

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

Patria Investments Ltd (PAX)

Financial Services | Asset Management

Today's Price

$9.18

Today's Fair Value

$19.96 +117.43%

Margin of Safety

+54.01%

Projected Value (5Y)

$32.15 +250.22%

Dividends Paid (5Y)

$3.17

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.41% | CAGR (5y): 8.22%

Diluted Shares Growth Rate

Regression: 3.88% | CAGR (5y): 3.4%

Dividend Growth Rate

Regression: 0.19% | CAGR (5y): 1.73%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.94x)

Discount Rate