DCF Calculator

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

Zillow Group, Inc. Class C (Z)

Communication Services | Internet Content & Information

Today's Price

$30.65

Today's Fair Value

$4.41 -85.61%

Margin of Safety

-595.01%

Projected Value (5Y)

$7.11 -76.8%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 115.41% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.02% | CAGR (5y): 2.57%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 12.67x)

Discount Rate