DCF Calculator

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

Value Line, Inc. (VALU)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$43.70

Today's Fair Value

$61.29 +40.25%

Margin of Safety

+28.70%

Projected Value (5Y)

$98.71 +125.88%

Dividends Paid (5Y)

$8.37

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.22% | CAGR (5y): 9.09%

Diluted Shares Growth Rate

Regression: -0.43% | CAGR (5y): -0.44%

Dividend Growth Rate

Regression: 6.43% | CAGR (5y): 9.67%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.58x)

Discount Rate