DCF Calculator

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

Power Corporation of Canada (PWCDF)

Financial Services | Insurance - Diversified

Today's Price

$65.90

Today's Fair Value

$26.35 -60.02%

Margin of Safety

-150.09%

Projected Value (5Y)

$42.43 -35.61%

Dividends Paid (5Y)

$10.91

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.74% | CAGR (5y): -0.21%

Diluted Shares Growth Rate

Regression: 4.89% | CAGR (5y): -0.04%

Dividend Growth Rate

Regression: 7.05% | CAGR (5y): 5.65%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.66x)

Discount Rate