DCF Calculator

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

The Goldman Sachs Group, Inc. (GS)

Financial Services | Financial - Capital Markets

Today's Price

$947.85

Today's Fair Value

$533.53 -43.71%

Margin of Safety

-77.66%

Projected Value (5Y)

$859.26 -9.35%

Dividends Paid (5Y)

$148.08

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.4% | CAGR (5y): 3.84%

Diluted Shares Growth Rate

Regression: -3.25% | CAGR (5y): -2.49%

Dividend Growth Rate

Regression: 18.43% | CAGR (5y): 25.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate