DCF Calculator

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

Interactive Brokers Group, Inc. (IBKR)

Financial Services | Investment - Banking & Investment Services

Today's Price

$93.31

Today's Fair Value

$38.94 -58.27%

Margin of Safety

-139.63%

Projected Value (5Y)

$62.71 -32.79%

Dividends Paid (5Y)

$2.35

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.76% | CAGR (5y): 17.5%

Diluted Shares Growth Rate

Regression: 6.42% | CAGR (5y): 6.78%

Dividend Growth Rate

Regression: 3.61% | CAGR (5y): 26.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate