DCF Calculator

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

Fairfax Financial Holdings Limited (FRFHF)

Financial Services | Insurance - Property & Casualty

Today's Price

$1792.00

Today's Fair Value

$1379.25 -23.03%

Margin of Safety

-29.93%

Projected Value (5Y)

$2221.30 +23.96%

Dividends Paid (5Y)

$85.82

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.38% | CAGR (5y): 9.63%

Diluted Shares Growth Rate

Regression: -0.65% | CAGR (5y): -8.45%

Dividend Growth Rate

Regression: 2.64% | CAGR (5y): 8.45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.94x)

Discount Rate