DCF Calculator

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

Pagaya Technologies Ltd. (PGY)

Technology | Software - Infrastructure

Today's Price

$20.90

Today's Fair Value

$57.53 +175.26%

Margin of Safety

+63.67%

Projected Value (5Y)

$92.66 +343.35%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 0% | CAGR (5y): 136.91%

Diluted Shares Growth Rate

Regression: 37.71% | CAGR (5y): 35.2%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 26.7x)

Discount Rate