DCF Calculator

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

TOP Financial Group Limited (TOP)

Financial Services | Financial - Capital Markets

Today's Price

$15.14

Today's Fair Value

$19.24 +27.08%

Margin of Safety

+21.31%

Projected Value (5Y)

$30.99 +104.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 31.25% | CAGR (5y): 38.33%

Diluted Shares Growth Rate

Regression: -2.64% | CAGR (5y): 0.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 11.4x)

Discount Rate