DCF Calculator

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

3i Group plc (TGOPY)

Financial Services | Asset Management

Today's Price

$8.15

Today's Fair Value

$38.78 +375.83%

Margin of Safety

+78.98%

Projected Value (5Y)

$62.45 +666.26%

Dividends Paid (5Y)

$1.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.26% | CAGR (5y): 26.44%

Diluted Shares Growth Rate

Regression: 0.12% | CAGR (5y): 0.34%

Dividend Growth Rate

Regression: 18.05% | CAGR (5y): 1.23%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.55x)

Discount Rate