DCF Calculator

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

Ategrity Specialty Holdings LLC (ASIC)

Financial Services | Insurance - Property & Casualty

Today's Price

$24.05

Today's Fair Value

$3.82 -84.12%

Margin of Safety

-529.58%

Projected Value (5Y)

$6.15 -74.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.88% | CAGR (5y): -15.3%

Diluted Shares Growth Rate

Regression: -2.32% | CAGR (5y): -2.32%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.56x)

Discount Rate