DCF Calculator

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

Greenlight Capital Re, Ltd. (GLRE)

Financial Services | Insurance - Reinsurance

Today's Price

$14.66

Today's Fair Value

$10.16 -30.7%

Margin of Safety

-44.29%

Projected Value (5Y)

$16.36 +11.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.58% | CAGR (5y): 8.36%

Diluted Shares Growth Rate

Regression: -0.58% | CAGR (5y): -1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.67x)

Discount Rate