DCF Calculator

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

Atlanticus Holdings Corporation (ATLC)

Financial Services | Financial - Credit Services

Today's Price

$91.03

Today's Fair Value

$84.71 -6.94%

Margin of Safety

-7.46%

Projected Value (5Y)

$136.42 +49.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 61.94% | CAGR (5y): 26.35%

Diluted Shares Growth Rate

Regression: 4.33% | CAGR (5y): -0.93%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.52x)

Discount Rate