DCF Calculator

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

Assurant, Inc. (AIZ)

Financial Services | Insurance - Property & Casualty

Today's Price

$292.80

Today's Fair Value

$185.66 -36.59%

Margin of Safety

-57.71%

Projected Value (5Y)

$299.01 +2.12%

Dividends Paid (5Y)

$21.48

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.43% | CAGR (5y): 0.63%

Diluted Shares Growth Rate

Regression: -2.28% | CAGR (5y): -4.49%

Dividend Growth Rate

Regression: 10.67% | CAGR (5y): 5.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.92x)

Discount Rate