DCF Calculator

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

Artisan Partners Asset Management Inc. (APAM)

Financial Services | Asset Management

Today's Price

$36.78

Today's Fair Value

$54.31 +47.66%

Margin of Safety

+32.28%

Projected Value (5Y)

$87.46 +137.79%

Dividends Paid (5Y)

$22.02

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.18% | CAGR (5y): 18.04%

Diluted Shares Growth Rate

Regression: 6.49% | CAGR (5y): 3.35%

Dividend Growth Rate

Regression: 7.04% | CAGR (5y): 0.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.74x)

Discount Rate