DCF Calculator

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

Pershing Square Inc. (PS)

Financial Services | Asset Management

Today's Price

$46.15

Today's Fair Value

$21.19 -54.08%

Margin of Safety

-117.79%

Projected Value (5Y)

$34.12 -26.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -5.66% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 12.96x)

Discount Rate