DCF Calculator

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

Corebridge Financial, Inc. (CRBG)

Financial Services | Asset Management

Today's Price

$34.80

Today's Fair Value

$17.22 -50.52%

Margin of Safety

-102.09%

Projected Value (5Y)

$27.74 -20.29%

Dividends Paid (5Y)

$8.65

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -4.95% | CAGR (5y): -18.74%

Diluted Shares Growth Rate

Regression: -1.91% | CAGR (5y): -3.51%

Dividend Growth Rate

Regression: 28.2% | CAGR (5y): 44.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate