DCF Calculator

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

General American Investors Company, Inc. (GAM-PB)

Financial Services | Asset Management

Today's Price

$22.42

Today's Fair Value

$26.67 +18.96%

Margin of Safety

+15.94%

Projected Value (5Y)

$42.95 +91.57%

Dividends Paid (5Y)

$7.82

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.74% | CAGR (5y): 6.32%

Diluted Shares Growth Rate

Regression: -5.3% | CAGR (5y): -1.68%

Dividend Growth Rate

Regression: 3.92% | CAGR (5y): 0.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.32x)

Discount Rate