DCF Calculator

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

Victory Capital Holdings, Inc. (VCTR)

Financial Services | Asset Management

Today's Price

$107.76

Today's Fair Value

$159.27 +47.8%

Margin of Safety

+32.34%

Projected Value (5Y)

$256.51 +138.04%

Dividends Paid (5Y)

$17.29

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.9% | CAGR (5y): 23.8%

Diluted Shares Growth Rate

Regression: 0.03% | CAGR (5y): -2.08%

Dividend Growth Rate

Regression: 62.2% | CAGR (5y): 35.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.13x)

Discount Rate