DCF Calculator

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

E-L Financial Corporation Limited (ELFIF)

Financial Services | Insurance - Life

Today's Price

$14.04

Today's Fair Value

$12.01 -14.46%

Margin of Safety

-16.90%

Projected Value (5Y)

$19.34 +37.75%

Dividends Paid (5Y)

$4.80

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.18% | CAGR (5y): 3.3%

Diluted Shares Growth Rate

Regression: -2.61% | CAGR (5y): -3.97%

Dividend Growth Rate

Regression: 5.76% | CAGR (5y): 4.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.46x)

Discount Rate