DCF Calculator

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

Admiral Group plc (AMIGY)

Financial Services | Insurance - Property & Casualty

Today's Price

$54.66

Today's Fair Value

$37.11 -32.11%

Margin of Safety

-47.29%

Projected Value (5Y)

$59.76 +9.33%

Dividends Paid (5Y)

$10.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.22% | CAGR (5y): -2.99%

Diluted Shares Growth Rate

Regression: 0.99% | CAGR (5y): 0.81%

Dividend Growth Rate

Regression: 4.69% | CAGR (5y): -8.65%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 7.04x)

Discount Rate