DCF Calculator

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

Jefferson Capital, Inc. Common Stock (JCAP)

Financial Services | Financial - Credit Services

Today's Price

$20.25

Today's Fair Value

$16.21 -19.95%

Margin of Safety

-24.92%

Projected Value (5Y)

$26.10 +28.89%

Dividends Paid (5Y)

$8.39

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.59% | CAGR (5y): 15.77%

Diluted Shares Growth Rate

Regression: 24.96% | CAGR (5y): -28.19%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 300%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.19x)

Discount Rate