DCF Calculator

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

Diamond Hill Investment Group, Inc. (DHIL)

Financial Services | Asset Management

Today's Price

$174.99

Today's Fair Value

$137.88 -21.21%

Margin of Safety

-26.91%

Projected Value (5Y)

$222.06 +26.9%

Dividends Paid (5Y)

$23.10

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.49% | CAGR (5y): -1.82%

Diluted Shares Growth Rate

Regression: -2.5% | CAGR (5y): -3.26%

Dividend Growth Rate

Regression: 4.72% | CAGR (5y): -18.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.66x)

Discount Rate