DCF Calculator

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

Reliance Global Group, Inc. (EZRA)

Financial Services | Insurance - Brokers

Today's Price

$2.05

Today's Fair Value

$1.01 -50.73%

Margin of Safety

-102.97%

Projected Value (5Y)

$1.63 -20.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24% | CAGR (5y): -12.83%

Diluted Shares Growth Rate

Regression: 72.13% | CAGR (5y): 69.35%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.23x)

Discount Rate