DCF Calculator

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

Genworth Financial, Inc. (GNW)

Financial Services | Insurance - Diversified

Today's Price

$8.78

Today's Fair Value

$3.72 -57.63%

Margin of Safety

-136.02%

Projected Value (5Y)

$5.99 -31.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -5.86% | CAGR (5y): -8.42%

Diluted Shares Growth Rate

Regression: -1.38% | CAGR (5y): -4.14%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate