DCF Calculator

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

Hagerty, Inc. (HGTY)

Financial Services | Insurance - Property & Casualty

Today's Price

$15.58

Today's Fair Value

$12.69 -18.55%

Margin of Safety

-22.77%

Projected Value (5Y)

$20.43 +31.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 23.45% | CAGR (5y): 26.68%

Diluted Shares Growth Rate

Regression: 57.74% | CAGR (5y): 87.5%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.74x)

Discount Rate