DCF Calculator

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

Figure Technology Solutions, Inc. Class A Common Stock (FIGR)

Financial Services | Financial - Capital Markets

Today's Price

$35.29

Today's Fair Value

$32.22 -8.7%

Margin of Safety

-9.53%

Projected Value (5Y)

$51.89 +47.04%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 223.91% | CAGR (5y): 193.24%

Diluted Shares Growth Rate

Regression: 17.01% | CAGR (5y): 16.98%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6x)

Discount Rate