DCF Calculator

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

ANZ Group Holdings Limited (ANZGY)

Today's Price

$27.30

Today's Fair Value

$10.62 -61.1%

Margin of Safety

-157.06%

Projected Value (5Y)

$17.10 -37.36%

Dividends Paid (5Y)

$6.36

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -6.02% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.48% | CAGR (5y): 0.81%

Dividend Growth Rate

Regression: 3.61% | CAGR (5y): 6.77%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.48x)

Discount Rate