DCF Calculator

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

The Allstate Corporation (ALL-PI)

Financial Services | Insurance - Property & Casualty

Today's Price

$16.55

Today's Fair Value

$34.74 +109.91%

Margin of Safety

+52.36%

Projected Value (5Y)

$55.95 +238.07%

Dividends Paid (5Y)

$6.01

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: 0.75% | CAGR (5y): 0.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.29x)

Discount Rate