DCF Calculator

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

PRA Group, Inc. (PRAA)

Financial Services | Financial - Credit Services

Today's Price

$19.75

Today's Fair Value

$13.32 -32.56%

Margin of Safety

-48.27%

Projected Value (5Y)

$21.45 +8.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.62% | CAGR (5y): -5.47%

Diluted Shares Growth Rate

Regression: -2.19% | CAGR (5y): -3.1%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.71x)

Discount Rate