DCF Calculator

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

Formula Systems (1985) Ltd. (FORTY)

Technology | Information Technology Services

Today's Price

$117.07

Today's Fair Value

$297.91 +154.47%

Margin of Safety

+60.70%

Projected Value (5Y)

$479.78 +309.82%

Dividends Paid (5Y)

$125.95

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 25.21% | CAGR (5y): 8.4%

Diluted Shares Growth Rate

Regression: 0.47% | CAGR (5y): 0.64%

Dividend Growth Rate

Regression: 14.19% | CAGR (5y): 76.87%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.1x)

Discount Rate