DCF Calculator

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

Teleperformance SE (TLPFY)

Industrials | Specialty Business Services

Today's Price

$39.44

Today's Fair Value

$89.60 +127.18%

Margin of Safety

+55.98%

Projected Value (5Y)

$144.30 +265.87%

Dividends Paid (5Y)

$18.06

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.45% | CAGR (5y): 15.56%

Diluted Shares Growth Rate

Regression: 0.26% | CAGR (5y): 0.15%

Dividend Growth Rate

Regression: 15.32% | CAGR (5y): 12.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.96x)

Discount Rate