DCF Calculator

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

The Allstate Corporation (ALL-PH)

Financial Services | Insurance - Property & Casualty

Today's Price

$17.92

Today's Fair Value

$36.82 +105.47%

Margin of Safety

+51.33%

Projected Value (5Y)

$59.30 +230.92%

Dividends Paid (5Y)

$7.63

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: 15.34% | CAGR (5y): -0.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.3x)

Discount Rate