DCF Calculator

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

TMX Group Limited (TMXXF)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$43.19

Today's Fair Value

$28.21 -34.68%

Margin of Safety

-53.10%

Projected Value (5Y)

$45.43 +5.19%

Dividends Paid (5Y)

$4.23

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.32% | CAGR (5y): 4.64%

Diluted Shares Growth Rate

Regression: 0.19% | CAGR (5y): -0.36%

Dividend Growth Rate

Regression: 8.83% | CAGR (5y): 8.14%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.37x)

Discount Rate