DCF Calculator

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

The Allstate Corporation (ALL-PB)

Financial Services | Insurance - Property & Casualty

Today's Price

$25.31

Today's Fair Value

$42.57 +68.19%

Margin of Safety

+40.54%

Projected Value (5Y)

$68.56 +170.88%

Dividends Paid (5Y)

$11.73

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: 14% | CAGR (5y): 7.38%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.33x)

Discount Rate