DCF Calculator

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

AXIS Capital Holdings Limited (AXS-PE)

Financial Services | Insurance - Diversified

Today's Price

$16.91

Today's Fair Value

$24.49 +44.83%

Margin of Safety

+30.95%

Projected Value (5Y)

$39.44 +133.23%

Dividends Paid (5Y)

$7.05

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: 1.63% | CAGR (5y): 0.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.33x)

Discount Rate