DCF Calculator

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

Perella Weinberg Partners (PWP)

Financial Services | Financial - Capital Markets

Today's Price

$14.73

Today's Fair Value

$11.42 -22.47%

Margin of Safety

-28.98%

Projected Value (5Y)

$18.39 +24.85%

Dividends Paid (5Y)

$2.45

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.13% | CAGR (5y): 6.63%

Diluted Shares Growth Rate

Regression: -6.71% | CAGR (5y): -7.1%

Dividend Growth Rate

Regression: 22.55% | CAGR (5y): 31.95%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.68x)

Discount Rate