DCF Calculator

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

Athene Holding Ltd. (ATH-PA)

Financial Services | Insurance - Life

Today's Price

$22.47

Today's Fair Value

$80.32 +257.45%

Margin of Safety

+72.02%

Projected Value (5Y)

$129.35 +475.66%

Dividends Paid (5Y)

$9.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 43.08% | CAGR (5y): 11.7%

Diluted Shares Growth Rate

Regression: -0.38% | CAGR (5y): 0.33%

Dividend Growth Rate

Regression: 10.63% | CAGR (5y): 0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.23x)

Discount Rate