DCF Calculator

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

The Allstate Corporation (ALL)

Financial Services | Insurance - Property & Casualty

Today's Price

$259.87

Today's Fair Value

$228.55 -12.05%

Margin of Safety

-13.70%

Projected Value (5Y)

$368.08 +41.64%

Dividends Paid (5Y)

$27.07

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.65% | CAGR (5y): 3.62%

Diluted Shares Growth Rate

Regression: -4.59% | CAGR (5y): -3.45%

Dividend Growth Rate

Regression: 13.15% | CAGR (5y): 7.38%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.98x)

Discount Rate