DCF Calculator

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

AXIS Capital Holdings Limited (AXS)

Financial Services | Insurance - Diversified

Today's Price

$106.22

Today's Fair Value

$72.28 -31.95%

Margin of Safety

-46.96%

Projected Value (5Y)

$116.41 +9.59%

Dividends Paid (5Y)

$9.42

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.08% | CAGR (5y): 3.38%

Diluted Shares Growth Rate

Regression: -1.19% | CAGR (5y): -1.21%

Dividend Growth Rate

Regression: 4.63% | CAGR (5y): 0.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate