DCF Calculator

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

American Integrity Insurance Group, Inc. (AII)

Financial Services | Insurance - Property & Casualty

Today's Price

$29.05

Today's Fair Value

$56.53 +94.6%

Margin of Safety

+48.61%

Projected Value (5Y)

$91.04 +213.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 66.02% | CAGR (5y): 57%

Diluted Shares Growth Rate

Regression: -6.18% | CAGR (5y): -6.17%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.15x)

Discount Rate