DCF Calculator

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

The Western Union Company (WU)

Financial Services | Financial - Credit Services

Today's Price

$6.29

Today's Fair Value

$32.98 +424.32%

Margin of Safety

+80.93%

Projected Value (5Y)

$53.11 +744.36%

Dividends Paid (5Y)

$5.09

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.67% | CAGR (5y): 26.14%

Diluted Shares Growth Rate

Regression: -4.28% | CAGR (5y): -4.63%

Dividend Growth Rate

Regression: 6.3% | CAGR (5y): 0.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 7.81x)

Discount Rate