DCF Calculator

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

The Baldwin Insurance Group, Inc. (BWIN)

Financial Services | Insurance - Brokers

Today's Price

$31.95

Today's Fair Value

$14.14 -55.74%

Margin of Safety

-125.95%

Projected Value (5Y)

$22.77 -28.73%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.62% | CAGR (5y): 4.08%

Diluted Shares Growth Rate

Regression: 43.32% | CAGR (5y): 20.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.98x)

Discount Rate