DCF Calculator

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

Vinci Compass Investments Ltd. (VINP)

Financial Services | Asset Management

Today's Price

$9.38

Today's Fair Value

$22.60 +140.94%

Margin of Safety

+58.50%

Projected Value (5Y)

$36.39 +287.95%

Dividends Paid (5Y)

$4.56

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 42.23% | CAGR (5y): 7%

Diluted Shares Growth Rate

Regression: 1.82% | CAGR (5y): 4.06%

Dividend Growth Rate

Regression: 10.52% | CAGR (5y): 17.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.12x)

Discount Rate