DCF Calculator

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

Fidelity National Financial, Inc. (FNF)

Financial Services | Insurance - Specialty

Today's Price

$40.51

Today's Fair Value

$47.80 +18%

Margin of Safety

+15.25%

Projected Value (5Y)

$76.98 +90.03%

Dividends Paid (5Y)

$13.74

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.96% | CAGR (5y): -0.18%

Diluted Shares Growth Rate

Regression: -1.93% | CAGR (5y): -1%

Dividend Growth Rate

Regression: 15.65% | CAGR (5y): 7.89%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.66x)

Discount Rate