DCF Calculator

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

Futu Holdings Limited (FUTU)

Financial Services | Financial - Capital Markets

Today's Price

$113.38

Today's Fair Value

$160.45 +41.52%

Margin of Safety

+29.34%

Projected Value (5Y)

$258.40 +127.91%

Dividends Paid (5Y)

$22.71

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 58.09% | CAGR (5y): 13.17%

Diluted Shares Growth Rate

Regression: 5.3% | CAGR (5y): 1.49%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 33.33%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.8x)

Discount Rate