DCF Calculator

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

Sapiens International Corporation N.V. (SPNS)

Technology | Software - Application

Today's Price

$43.45

Today's Fair Value

$38.94 -10.38%

Margin of Safety

-11.58%

Projected Value (5Y)

$62.72 +44.35%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 15.83% | CAGR (5y): 10.74%

Diluted Shares Growth Rate

Regression: 1.73% | CAGR (5y): 2.08%

Dividend Growth Rate

Regression: 14.81% | CAGR (5y): 36.36%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 30.9x)

Discount Rate